[MAXTRAL] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
01-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 64.63%
YoY- 64.63%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,686 7,617 10,585 15,441 17,501 18,987 19,728 -61.61%
PBT -16,727 -15,940 -40,247 -42,394 -120,838 -121,389 -120,595 -73.17%
Tax -1,447 1,760 2,928 3,169 4,237 3,831 2,843 -
NP -18,174 -14,180 -37,319 -39,225 -116,601 -117,558 -117,752 -71.19%
-
NP to SH -20,350 -16,356 -39,571 -41,606 -117,627 -118,584 -118,778 -69.11%
-
Tax Rate - - - - - - - -
Total Cost 22,860 21,797 47,904 54,666 134,102 136,545 137,480 -69.72%
-
Net Worth 6,700,223 51,214 32,226 -34,777 65,787 67,471 71,531 1956.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 6,700,223 51,214 32,226 -34,777 65,787 67,471 71,531 1956.82%
NOSH 295,294 210,154 210,081 210,138 209,315 209,800 209,954 25.50%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -387.84% -186.16% -352.56% -254.03% -666.25% -619.15% -596.88% -
ROE -0.30% -31.94% -122.79% 0.00% -178.80% -175.75% -166.05% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.59 3.62 5.04 7.35 8.36 9.05 9.40 -69.38%
EPS -6.89 -7.78 -18.84 -19.80 -56.20 -56.52 -56.57 -75.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.69 0.2437 0.1534 -0.1655 0.3143 0.3216 0.3407 1538.82%
Adjusted Per Share Value based on latest NOSH - 210,138
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.59 2.59 3.60 5.25 5.95 6.45 6.71 -61.67%
EPS -6.92 -5.56 -13.45 -14.14 -39.99 -40.31 -40.38 -69.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.777 0.1741 0.1096 -0.1182 0.2236 0.2294 0.2432 1956.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.025 0.025 0.025 0.03 0.11 0.10 0.14 -
P/RPS 1.58 0.69 0.50 0.41 1.32 1.10 1.49 3.98%
P/EPS -0.36 -0.32 -0.13 -0.15 -0.20 -0.18 -0.25 27.49%
EY -275.66 -311.31 -753.44 -659.98 -510.87 -565.22 -404.09 -22.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.10 0.16 0.00 0.35 0.31 0.41 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 30/08/13 27/05/13 01/03/13 29/11/12 29/08/12 23/05/12 -
Price 0.025 0.025 0.025 0.025 0.05 0.11 0.11 -
P/RPS 1.58 0.69 0.50 0.34 0.60 1.22 1.17 22.15%
P/EPS -0.36 -0.32 -0.13 -0.13 -0.09 -0.19 -0.19 53.06%
EY -275.66 -311.31 -753.44 -791.97 -1,123.92 -513.84 -514.30 -33.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.10 0.16 0.00 0.16 0.34 0.32 -

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