[MAXTRAL] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 34.69%
YoY- -7.95%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 165,337 101,095 40,808 124,536 92,484 56,101 26,039 242.51%
PBT 8,398 2,692 28 8,327 4,429 683 571 499.30%
Tax -1,793 -710 86 1,283 2,706 3,888 -430 158.83%
NP 6,605 1,982 114 9,610 7,135 4,571 141 1196.44%
-
NP to SH 6,605 1,982 114 9,610 7,135 4,571 141 1196.44%
-
Tax Rate 21.35% 26.37% -307.14% -15.41% -61.10% -569.25% 75.31% -
Total Cost 158,732 99,113 40,694 114,926 85,349 51,530 25,898 234.54%
-
Net Worth 199,853 195,690 209,577 193,188 190,315 187,599 175,967 8.84%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 199,853 195,690 209,577 193,188 190,315 187,599 175,967 8.84%
NOSH 210,350 210,851 227,999 210,284 209,852 209,678 201,428 2.92%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.99% 1.96% 0.28% 7.72% 7.71% 8.15% 0.54% -
ROE 3.30% 1.01% 0.05% 4.97% 3.75% 2.44% 0.08% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 78.60 47.95 17.90 59.22 44.07 26.76 12.93 232.71%
EPS 3.14 0.94 0.05 4.57 3.40 2.18 0.07 1159.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9501 0.9281 0.9192 0.9187 0.9069 0.8947 0.8736 5.75%
Adjusted Per Share Value based on latest NOSH - 209,745
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 56.21 34.37 13.87 42.34 31.44 19.07 8.85 242.57%
EPS 2.25 0.67 0.04 3.27 2.43 1.55 0.05 1162.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6794 0.6652 0.7124 0.6567 0.647 0.6377 0.5982 8.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.28 0.23 0.23 0.29 0.26 0.30 -
P/RPS 0.32 0.58 1.29 0.39 0.66 0.97 2.32 -73.27%
P/EPS 7.96 29.79 460.00 5.03 8.53 11.93 428.57 -92.96%
EY 12.56 3.36 0.22 19.87 11.72 8.38 0.23 1335.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.25 0.25 0.32 0.29 0.34 -16.36%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 27/05/09 23/02/09 24/11/08 26/08/08 21/05/08 -
Price 0.23 0.25 0.20 0.23 0.24 0.28 0.30 -
P/RPS 0.29 0.52 1.12 0.39 0.54 1.05 2.32 -74.96%
P/EPS 7.32 26.60 400.00 5.03 7.06 12.84 428.57 -93.35%
EY 13.65 3.76 0.25 19.87 14.17 7.79 0.23 1417.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.22 0.25 0.26 0.31 0.34 -20.70%

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