[MAXTRAL] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -7.72%
YoY- -595.92%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 21,936 24,498 29,452 42,274 61,464 89,175 144,004 -71.37%
PBT -119,553 -16,529 -14,558 -12,792 -11,985 -9,556 -2,512 1204.08%
Tax 2,727 2,447 1,669 1,981 1,949 1,620 491 212.64%
NP -116,826 -14,082 -12,889 -10,811 -10,036 -7,936 -2,021 1384.01%
-
NP to SH -117,647 -14,082 -12,889 -10,811 -10,036 -7,936 -2,021 1390.94%
-
Tax Rate - - - - - - - -
Total Cost 138,762 38,580 42,341 53,085 71,500 97,111 146,025 -3.33%
-
Net Worth 74,674 182,373 184,400 18,887,795 27,040,625 27,399,208 27,736,120 -98.04%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 74,674 182,373 184,400 18,887,795 27,040,625 27,399,208 27,736,120 -98.04%
NOSH 210,113 210,593 210,047 210,121 295,396 293,636 295,316 -20.25%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -532.58% -57.48% -43.76% -25.57% -16.33% -8.90% -1.40% -
ROE -157.55% -7.72% -6.99% -0.06% -0.04% -0.03% -0.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.44 11.63 14.02 20.12 20.81 30.37 48.76 -64.10%
EPS -55.99 -6.69 -6.14 -5.15 -3.40 -2.70 -0.68 1777.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3554 0.866 0.8779 89.89 91.54 93.31 93.92 -97.54%
Adjusted Per Share Value based on latest NOSH - 210,121
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.46 8.33 10.01 14.37 20.89 30.31 48.95 -71.37%
EPS -39.99 -4.79 -4.38 -3.68 -3.41 -2.70 -0.69 1386.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2539 0.62 0.6269 64.2078 91.9228 93.1418 94.2871 -98.04%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.14 0.12 0.18 0.29 0.21 0.21 0.26 -
P/RPS 1.34 1.03 1.28 1.44 1.01 0.69 0.53 85.27%
P/EPS -0.25 -1.79 -2.93 -5.64 -6.18 -7.77 -37.99 -96.45%
EY -399.94 -55.72 -34.09 -17.74 -16.18 -12.87 -2.63 2723.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.14 0.21 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 19/08/11 20/05/11 28/02/11 24/11/10 25/08/10 -
Price 0.17 0.15 0.13 0.20 0.23 0.26 0.23 -
P/RPS 1.63 1.29 0.93 0.99 1.11 0.86 0.47 128.59%
P/EPS -0.30 -2.24 -2.12 -3.89 -6.77 -9.62 -33.61 -95.65%
EY -329.37 -44.58 -47.20 -25.73 -14.77 -10.39 -2.98 2183.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.17 0.15 0.00 0.00 0.00 0.00 -

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