[MAXTRAL] YoY Annual (Unaudited) 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
YoY- 64.8%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,704 15,441 21,936 61,464 200,670 124,536 112,115 -50.19%
PBT -84,052 -42,394 -115,942 -11,985 6,497 8,327 14,310 -
Tax 707 3,164 -882 1,946 -1,511 1,283 -3,576 -
NP -83,345 -39,230 -116,824 -10,039 4,986 9,610 10,734 -
-
NP to SH -67,335 -41,406 -117,647 -10,039 4,986 9,610 10,440 -
-
Tax Rate - - - - 23.26% -15.41% 24.99% -
Total Cost 85,049 54,671 138,760 71,503 195,684 114,926 101,381 -2.88%
-
Net Worth -42,887 -34,772 76,176 26,949,268 28,414,297 193,188 183,361 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth -42,887 -34,772 76,176 26,949,268 28,414,297 193,188 183,361 -
NOSH 294,553 210,103 210,083 294,398 295,029 210,284 210,060 5.79%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -4,891.14% -254.06% -532.57% -16.33% 2.48% 7.72% 9.57% -
ROE 0.00% 0.00% -154.44% -0.04% 0.02% 4.97% 5.69% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.58 7.35 10.44 20.88 68.02 59.22 53.37 -52.90%
EPS -22.86 -19.71 -56.00 -3.41 1.69 4.57 4.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1456 -0.1655 0.3626 91.54 96.31 0.9187 0.8729 -
Adjusted Per Share Value based on latest NOSH - 210,138
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.58 5.25 7.46 20.89 68.22 42.34 38.11 -50.18%
EPS -22.89 -14.08 -39.99 -3.41 1.69 3.27 3.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1458 -0.1182 0.259 91.6122 96.5925 0.6567 0.6233 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.025 0.03 0.14 0.21 0.29 0.23 0.43 -
P/RPS 4.32 0.41 1.34 1.01 0.43 0.39 0.81 32.14%
P/EPS -0.11 -0.15 -0.25 -6.16 17.16 5.03 8.65 -
EY -914.40 -656.91 -400.00 -16.24 5.83 19.87 11.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.39 0.00 0.00 0.25 0.49 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 01/03/13 29/02/12 28/02/11 09/02/10 23/02/09 26/02/08 -
Price 0.025 0.025 0.17 0.23 0.37 0.23 0.34 -
P/RPS 4.32 0.34 1.63 1.10 0.54 0.39 0.64 37.43%
P/EPS -0.11 -0.13 -0.30 -6.74 21.89 5.03 6.84 -
EY -914.40 -788.30 -329.41 -14.83 4.57 19.87 14.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.47 0.00 0.00 0.25 0.39 -

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