[MAXTRAL] QoQ 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- -135.02%
YoY- -165.41%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 9,413 16,964 27,465 35,333 64,242 60,287 40,808 -62.35%
PBT -1,338 -2,966 -3,351 -1,901 5,706 2,664 28 -
Tax 46 633 659 282 -1,083 -796 86 -34.08%
NP -1,292 -2,333 -2,692 -1,619 4,623 1,868 114 -
-
NP to SH -1,292 -2,333 -2,692 -1,619 4,623 1,868 114 -
-
Tax Rate - - - - 18.98% 29.88% -307.14% -
Total Cost 10,705 19,297 30,157 36,952 59,619 58,419 40,694 -58.91%
-
Net Worth 27,399,208 27,736,120 28,112,170 28,350,160 199,650 194,796 209,577 2468.27%
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 27,399,208 27,736,120 28,112,170 28,350,160 199,650 194,796 209,577 2468.27%
NOSH 293,636 295,316 295,824 294,363 210,136 209,887 227,999 18.35%
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 -13.73% -13.75% -9.80% -4.58% 7.20% 3.10% 0.28% -
ROE 0.00% -0.01% -0.01% -0.01% 2.32% 0.96% 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 3.21 5.74 9.28 12.00 30.57 28.72 17.90 -68.16%
EPS -0.44 -0.79 -0.91 -0.55 2.20 0.89 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 3.20 5.77 9.34 12.01 21.84 20.49 13.87 -62.34%
EPS -0.44 -0.79 -0.92 -0.55 1.57 0.64 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 93.1418 94.2871 95.5654 96.3745 0.6787 0.6622 0.7124 2468.38%
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 6.55 4.53 3.77 2.42 0.82 0.97 1.29 195.12%
P/EPS -47.73 -32.91 -38.46 -52.73 11.36 31.46 460.00 -
EY -2.10 -3.04 -2.60 -1.90 8.80 3.18 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 8.11 4.00 2.80 3.08 0.75 0.87 1.12 273.83%
P/EPS -59.09 -29.11 -28.57 -67.27 10.45 28.09 400.00 -
EY -1.69 -3.43 -3.50 -1.49 9.57 3.56 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