[MAXTRAL] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.67%
YoY- -353.53%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,288 18,936 24,834 88,858 202,190 112,202 110,594 -44.31%
PBT 31,456 -21,452 -17,780 -12,634 5,384 1,366 12,696 16.30%
Tax 1,414 4,222 2,024 2,584 -1,420 7,776 -3,820 -
NP 32,870 -17,230 -15,756 -10,050 3,964 9,142 8,876 24.35%
-
NP to SH 32,870 -17,230 -15,756 -10,050 3,964 9,142 8,546 25.14%
-
Tax Rate -4.50% - - - 26.37% -569.25% 30.09% -
Total Cost -29,582 36,166 40,590 98,908 198,226 103,060 101,718 -
-
Net Worth 51,217 67,575 184,429 27,599,297 195,690 187,599 177,571 -18.70%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 51,217 67,575 184,429 27,599,297 195,690 187,599 177,571 -18.70%
NOSH 210,166 210,121 210,080 293,859 210,851 209,678 210,492 -0.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 999.70% -90.99% -63.45% -11.31% 1.96% 8.15% 8.03% -
ROE 64.18% -25.50% -8.54% -0.04% 2.03% 4.87% 4.81% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.56 9.01 11.82 30.24 95.89 53.51 52.54 -44.32%
EPS 15.64 -8.20 -7.50 -3.42 1.88 4.36 4.06 25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2437 0.3216 0.8779 93.92 0.9281 0.8947 0.8436 -18.67%
Adjusted Per Share Value based on latest NOSH - 295,316
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.12 6.44 8.44 30.21 68.73 38.14 37.60 -44.29%
EPS 11.17 -5.86 -5.36 -3.42 1.35 3.11 2.91 25.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1741 0.2297 0.627 93.822 0.6652 0.6377 0.6036 -18.70%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.025 0.10 0.18 0.26 0.28 0.26 0.55 -
P/RPS 1.60 1.11 1.52 0.86 0.29 0.49 1.05 7.26%
P/EPS 0.16 -1.22 -2.40 -7.60 14.89 5.96 13.55 -52.24%
EY 625.60 -82.00 -41.67 -13.15 6.71 16.77 7.38 109.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.31 0.21 0.00 0.30 0.29 0.65 -26.77%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 19/08/11 25/08/10 25/08/09 26/08/08 22/08/07 -
Price 0.025 0.11 0.13 0.23 0.25 0.28 0.50 -
P/RPS 1.60 1.22 1.10 0.76 0.26 0.52 0.95 9.06%
P/EPS 0.16 -1.34 -1.73 -6.73 13.30 6.42 12.32 -51.48%
EY 625.60 -74.55 -57.69 -14.87 7.52 15.57 8.12 106.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.34 0.15 0.00 0.27 0.31 0.59 -25.58%

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