[MAXTRAL] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -17.74%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,644 1,211 15,441 12,441 9,468 6,067 21,936 -82.25%
PBT 15,728 -3,053 -42,394 -13,484 -10,726 -5,200 -115,942 -
Tax 707 566 3,164 3,341 2,111 807 -882 -
NP 16,435 -2,487 -39,230 -10,143 -8,615 -4,393 -116,824 -
-
NP to SH 16,435 -2,563 -41,406 -10,143 -8,615 -4,598 -117,647 -
-
Tax Rate -4.50% - - - - - - -
Total Cost -14,791 3,698 54,671 22,584 18,083 10,460 138,760 -
-
Net Worth 51,217 32,226 -34,772 66,003 67,575 71,531 76,176 -23.27%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 51,217 32,226 -34,772 66,003 67,575 71,531 76,176 -23.27%
NOSH 210,166 210,081 210,103 210,000 210,121 209,954 210,083 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 999.70% -205.37% -254.06% -81.53% -90.99% -72.41% -532.57% -
ROE 32.09% -7.95% 0.00% -15.37% -12.75% -6.43% -154.44% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.78 0.58 7.35 5.92 4.51 2.89 10.44 -82.28%
EPS 7.82 -1.22 -19.71 -4.83 -4.10 -2.19 -56.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2437 0.1534 -0.1655 0.3143 0.3216 0.3407 0.3626 -23.29%
Adjusted Per Share Value based on latest NOSH - 209,315
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.56 0.41 5.25 4.23 3.22 2.06 7.46 -82.23%
EPS 5.59 -0.87 -14.08 -3.45 -2.93 -1.56 -39.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1741 0.1096 -0.1182 0.2244 0.2297 0.2432 0.259 -23.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.025 0.025 0.03 0.11 0.10 0.14 0.14 -
P/RPS 3.20 4.34 0.41 1.86 2.22 4.84 1.34 78.75%
P/EPS 0.32 -2.05 -0.15 -2.28 -2.44 -6.39 -0.25 -
EY 312.80 -48.80 -656.91 -43.91 -41.00 -15.64 -400.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.16 0.00 0.35 0.31 0.41 0.39 -59.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 01/03/13 29/11/12 29/08/12 23/05/12 29/02/12 -
Price 0.025 0.025 0.025 0.05 0.11 0.11 0.17 -
P/RPS 3.20 4.34 0.34 0.84 2.44 3.81 1.63 56.85%
P/EPS 0.32 -2.05 -0.13 -1.04 -2.68 -5.02 -0.30 -
EY 312.80 -48.80 -788.30 -96.60 -37.27 -19.91 -329.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.16 0.00 0.16 0.34 0.32 0.47 -64.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment