[MAXTRAL] QoQ TTM 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- -45.09%
YoY- -48.12%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 89,175 144,004 187,327 200,670 197,389 169,530 139,305 -25.70%
PBT -9,556 -2,512 3,118 6,497 12,296 10,336 7,784 -
Tax 1,620 491 -938 -1,511 -3,216 -3,315 1,799 -6.74%
NP -7,936 -2,021 2,180 4,986 9,080 7,021 9,583 -
-
NP to SH -7,936 -2,021 2,180 4,986 9,080 7,021 9,583 -
-
Tax Rate - - 30.08% 23.26% 26.15% 32.07% -23.11% -
Total Cost 97,111 146,025 185,147 195,684 188,309 162,509 129,722 -17.53%
-
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 -8.90% -1.40% 1.16% 2.48% 4.60% 4.14% 6.88% -
ROE -0.03% -0.01% 0.01% 0.02% 4.55% 3.60% 4.57% -
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 30.37 48.76 63.32 68.17 93.93 80.77 61.10 -37.22%
EPS -2.70 -0.68 0.74 1.69 4.32 3.35 4.20 -
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 30.31 48.95 63.68 68.22 67.10 57.63 47.36 -25.71%
EPS -2.70 -0.69 0.74 1.69 3.09 2.39 3.26 -
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 0.69 0.53 0.55 0.43 0.27 0.35 0.38 48.78%
P/EPS -7.77 -37.99 47.49 17.12 5.79 8.37 5.47 -
EY -12.87 -2.63 2.11 5.84 17.28 11.95 18.27 -
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 0.86 0.47 0.41 0.54 0.24 0.31 0.33 89.26%
P/EPS -9.62 -33.61 35.28 21.84 5.32 7.47 4.76 -
EY -10.39 -2.98 2.83 4.58 18.79 13.38 21.02 -
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