[MAXTRAL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -24.51%
YoY- -48.12%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 53,842 44,429 27,465 200,670 165,337 101,095 40,808 20.27%
PBT -7,655 -6,317 -3,351 6,497 8,398 2,692 28 -
Tax 1,338 1,292 659 -1,511 -1,793 -710 86 522.17%
NP -6,317 -5,025 -2,692 4,986 6,605 1,982 114 -
-
NP to SH -6,317 -5,025 -2,692 4,986 6,605 1,982 114 -
-
Tax Rate - - - 23.26% 21.35% 26.37% -307.14% -
Total Cost 60,159 49,454 30,157 195,684 158,732 99,113 40,694 29.74%
-
Net Worth 27,543,889 27,599,297 28,112,170 28,414,297 199,853 195,690 209,577 2477.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 27,543,889 27,599,297 28,112,170 28,414,297 199,853 195,690 209,577 2477.30%
NOSH 295,186 293,859 295,824 295,029 210,350 210,851 227,999 18.77%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -11.73% -11.31% -9.80% 2.48% 3.99% 1.96% 0.28% -
ROE -0.02% -0.02% -0.01% 0.02% 3.30% 1.01% 0.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.24 15.12 9.28 68.02 78.60 47.95 17.90 1.26%
EPS -2.14 -1.71 -0.91 1.69 3.14 0.94 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 93.31 93.92 95.03 96.31 0.9501 0.9281 0.9192 2069.99%
Adjusted Per Share Value based on latest NOSH - 294,363
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.30 15.10 9.34 68.22 56.21 34.37 13.87 20.27%
EPS -2.15 -1.71 -0.92 1.69 2.25 0.67 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 93.6336 93.822 95.5654 96.5925 0.6794 0.6652 0.7124 2477.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.21 0.26 0.35 0.29 0.25 0.28 0.23 -
P/RPS 1.15 1.72 3.77 0.43 0.32 0.58 1.29 -7.36%
P/EPS -9.81 -15.20 -38.46 17.16 7.96 29.79 460.00 -
EY -10.19 -6.58 -2.60 5.83 12.56 3.36 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.26 0.30 0.25 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 09/02/10 24/11/09 25/08/09 27/05/09 -
Price 0.26 0.23 0.26 0.37 0.23 0.25 0.20 -
P/RPS 1.43 1.52 2.80 0.54 0.29 0.52 1.12 17.67%
P/EPS -12.15 -13.45 -28.57 21.89 7.32 26.60 400.00 -
EY -8.23 -7.43 -3.50 4.57 13.65 3.76 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.24 0.27 0.22 -

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