[MAXTRAL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.32%
YoY- -9.36%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 576 3,288 18,936 24,834 88,858 202,190 112,202 -58.44%
PBT -1,938 31,456 -21,452 -17,780 -12,634 5,384 1,366 -
Tax 0 1,414 4,222 2,024 2,584 -1,420 7,776 -
NP -1,938 32,870 -17,230 -15,756 -10,050 3,964 9,142 -
-
NP to SH 6,422 32,870 -17,230 -15,756 -10,050 3,964 9,142 -5.71%
-
Tax Rate - -4.50% - - - 26.37% -569.25% -
Total Cost 2,514 -29,582 36,166 40,590 98,908 198,226 103,060 -46.13%
-
Net Worth -37,795 51,217 67,575 184,429 27,599,297 195,690 187,599 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth -37,795 51,217 67,575 184,429 27,599,297 195,690 187,599 -
NOSH 294,587 210,166 210,121 210,080 293,859 210,851 209,678 5.82%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -336.46% 999.70% -90.99% -63.45% -11.31% 1.96% 8.15% -
ROE 0.00% 64.18% -25.50% -8.54% -0.04% 2.03% 4.87% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.20 1.56 9.01 11.82 30.24 95.89 53.51 -60.58%
EPS 2.18 15.64 -8.20 -7.50 -3.42 1.88 4.36 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1283 0.2437 0.3216 0.8779 93.92 0.9281 0.8947 -
Adjusted Per Share Value based on latest NOSH - 209,800
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.20 1.12 6.44 8.44 30.21 68.73 38.14 -58.30%
EPS 2.18 11.17 -5.86 -5.36 -3.42 1.35 3.11 -5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1285 0.1741 0.2297 0.627 93.822 0.6652 0.6377 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.025 0.025 0.10 0.18 0.26 0.28 0.26 -
P/RPS 12.79 1.60 1.11 1.52 0.86 0.29 0.49 72.18%
P/EPS 1.15 0.16 -1.22 -2.40 -7.60 14.89 5.96 -23.97%
EY 87.20 625.60 -82.00 -41.67 -13.15 6.71 16.77 31.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.10 0.31 0.21 0.00 0.30 0.29 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 29/08/12 19/08/11 25/08/10 25/08/09 26/08/08 -
Price 0.025 0.025 0.11 0.13 0.23 0.25 0.28 -
P/RPS 12.79 1.60 1.22 1.10 0.76 0.26 0.52 70.49%
P/EPS 1.15 0.16 -1.34 -1.73 -6.73 13.30 6.42 -24.90%
EY 87.20 625.60 -74.55 -57.69 -14.87 7.52 15.57 33.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.10 0.34 0.15 0.00 0.27 0.31 -

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