[MAXTRAL] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[MAXTRAL] MAXTRAL INDUSTRY BHD

Announcement Date

26-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 1520.92%

YoY- 6.97%

Quarter Report

Maxtral 2008 Q2 Jun.pdf

Latest QR

Upcoming QR

MAXTRAL's Result

MAXTRAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	24,834	88,858	202,190	112,202	110,594	204,354	131,400	-24.23%
YoY %	-72.05%	-56.05%	80.20%	1.45%	-45.88%	55.52%	-	-
Horiz. %	18.90%	67.62%	153.87%	85.39%	84.17%	155.52%	100.00%	-
PBT	-17,780	-12,634	5,384	1,366	12,696	19,636	10,096	-
YoY %	-40.73%	-334.66%	294.14%	-89.24%	-35.34%	94.49%	-	-
Horiz. %	-176.11%	-125.14%	53.33%	13.53%	125.75%	194.49%	100.00%	-
Tax	2,024	2,584	-1,420	7,776	-3,820	-5,690	-2,994	-
YoY %	-21.67%	281.97%	-118.26%	303.56%	32.86%	-90.05%	-	-
Horiz. %	-67.60%	-86.31%	47.43%	-259.72%	127.59%	190.05%	100.00%	-
NP	-15,756	-10,050	3,964	9,142	8,876	13,946	7,102	-
YoY %	-56.78%	-353.53%	-56.64%	3.00%	-36.35%	96.37%	-	-
Horiz. %	-221.85%	-141.51%	55.82%	128.72%	124.98%	196.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-15,756	-10,050	3,964	9,142	8,546	13,520	6,914	-
YoY %	-56.78%	-353.53%	-56.64%	6.97%	-36.79%	95.55%	-	-
Horiz. %	-227.89%	-145.36%	57.33%	132.22%	123.60%	195.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	26.37%	-569.25%	30.09%	28.98%	29.66%	-
YoY %	-	-	104.63%	-1,991.82%	3.83%	-2.29%	-	-
Horiz. %	-	-	88.91%	-1,919.25%	101.45%	97.71%	100.00%	-
Total Cost	40,590	98,908	198,226	103,060	101,718	190,408	124,298	-17.00%
YoY %	-58.96%	-50.10%	92.34%	1.32%	-46.58%	53.19%	-	-
Horiz. %	32.66%	79.57%	159.48%	82.91%	81.83%	153.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,429	27,599,297	195,690	187,599	177,571	166,648	53,824	22.77%
YoY %	-99.33%	14,003.58%	4.31%	5.65%	6.55%	209.62%	-	-
Horiz. %	342.65%	51,276.93%	363.57%	348.54%	329.91%	309.62%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	184,429	27,599,297	195,690	187,599	177,571	166,648	53,824	22.77%
YoY %	-99.33%	14,003.58%	4.31%	5.65%	6.55%	209.62%	-	-
Horiz. %	342.65%	51,276.93%	363.57%	348.54%	329.91%	309.62%	100.00%	-
NOSH	210,080	293,859	210,851	209,678	210,492	209,937	209,515	0.04%
YoY %	-28.51%	39.37%	0.56%	-0.39%	0.26%	0.20%	-	-
Horiz. %	100.27%	140.26%	100.64%	100.08%	100.47%	100.20%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-63.45%	-11.31%	1.96%	8.15%	8.03%	6.82%	5.40%	-
YoY %	-461.01%	-677.04%	-75.95%	1.49%	17.74%	26.30%	-	-
Horiz. %	-1,175.00%	-209.44%	36.30%	150.93%	148.70%	126.30%	100.00%	-
ROE	-8.54%	-0.04%	2.03%	4.87%	4.81%	8.11%	12.85%	-
YoY %	-21,250.00%	-101.97%	-58.32%	1.25%	-40.69%	-36.89%	-	-
Horiz. %	-66.46%	-0.31%	15.80%	37.90%	37.43%	63.11%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	11.82	30.24	95.89	53.51	52.54	97.34	62.72	-24.27%
YoY %	-60.91%	-68.46%	79.20%	1.85%	-46.02%	55.20%	-	-
Horiz. %	18.85%	48.21%	152.89%	85.32%	83.77%	155.20%	100.00%	-
EPS	-7.50	-3.42	1.88	4.36	4.06	6.44	3.30	-
YoY %	-119.30%	-281.91%	-56.88%	7.39%	-36.96%	95.15%	-	-
Horiz. %	-227.27%	-103.64%	56.97%	132.12%	123.03%	195.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8779	93.92	0.9281	0.8947	0.8436	0.7938	0.2569	22.71%
YoY %	-99.07%	10,019.60%	3.73%	6.06%	6.27%	208.99%	-	-
Horiz. %	341.73%	36,558.97%	361.27%	348.27%	328.38%	308.99%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 209,952
RPS	8.44	30.21	68.73	38.14	37.60	69.47	44.67	-24.23%
YoY %	-72.06%	-56.05%	80.20%	1.44%	-45.88%	55.52%	-	-
Horiz. %	18.89%	67.63%	153.86%	85.38%	84.17%	155.52%	100.00%	-
EPS	-5.36	-3.42	1.35	3.11	2.91	4.60	2.35	-
YoY %	-56.73%	-353.33%	-56.59%	6.87%	-36.74%	95.74%	-	-
Horiz. %	-228.09%	-145.53%	57.45%	132.34%	123.83%	195.74%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.627	93.822	0.6652	0.6377	0.6036	0.5665	0.183	22.77%
YoY %	-99.33%	14,004.33%	4.31%	5.65%	6.55%	209.56%	-	-
Horiz. %	342.62%	51,268.85%	363.50%	348.47%	329.84%	309.56%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.18	0.26	0.28	0.26	0.55	0.31	0.23	-
P/RPS	1.52	0.86	0.29	0.49	1.05	0.32	0.37	26.53%
YoY %	76.74%	196.55%	-40.82%	-53.33%	228.12%	-13.51%	-	-
Horiz. %	410.81%	232.43%	78.38%	132.43%	283.78%	86.49%	100.00%	-
P/EPS	-2.40	-7.60	14.89	5.96	13.55	4.81	6.97	-
YoY %	68.42%	-151.04%	149.83%	-56.01%	181.70%	-30.99%	-	-
Horiz. %	-34.43%	-109.04%	213.63%	85.51%	194.40%	69.01%	100.00%	-
EY	-41.67	-13.15	6.71	16.77	7.38	20.77	14.35	-
YoY %	-216.88%	-295.98%	-59.99%	127.24%	-64.47%	44.74%	-	-
Horiz. %	-290.38%	-91.64%	46.76%	116.86%	51.43%	144.74%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.21	0.00	0.30	0.29	0.65	0.39	0.90	-21.52%
YoY %	0.00%	0.00%	3.45%	-55.38%	66.67%	-56.67%	-	-
Horiz. %	23.33%	0.00%	33.33%	32.22%	72.22%	43.33%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	19/08/11	25/08/10	25/08/09	26/08/08	22/08/07	30/08/06	25/08/05	-
Price	0.13	0.23	0.25	0.28	0.50	0.28	0.22	-
P/RPS	1.10	0.76	0.26	0.52	0.95	0.29	0.35	21.01%
YoY %	44.74%	192.31%	-50.00%	-45.26%	227.59%	-17.14%	-	-
Horiz. %	314.29%	217.14%	74.29%	148.57%	271.43%	82.86%	100.00%	-
P/EPS	-1.73	-6.73	13.30	6.42	12.32	4.35	6.67	-
YoY %	74.29%	-150.60%	107.17%	-47.89%	183.22%	-34.78%	-	-
Horiz. %	-25.94%	-100.90%	199.40%	96.25%	184.71%	65.22%	100.00%	-
EY	-57.69	-14.87	7.52	15.57	8.12	23.00	15.00	-
YoY %	-287.96%	-297.74%	-51.70%	91.75%	-64.70%	53.33%	-	-
Horiz. %	-384.60%	-99.13%	50.13%	103.80%	54.13%	153.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.15	0.00	0.27	0.31	0.59	0.35	0.86	-25.24%
YoY %	0.00%	0.00%	-12.90%	-47.46%	68.57%	-59.30%	-	-
Horiz. %	17.44%	0.00%	31.40%	36.05%	68.60%	40.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos