[MAXTRAL] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 122.17%
YoY- -7.43%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 16,588 22,501 71,789 220,449 123,312 102,925 221,122 -35.03%
PBT -17,978 -16,265 -10,206 11,197 5,905 15,020 19,694 -
Tax 4,454 2,448 1,784 -2,390 3,608 -4,328 277 58.80%
NP -13,524 -13,817 -8,422 8,806 9,513 10,692 19,972 -
-
NP to SH -13,524 -13,817 -8,422 8,806 9,513 10,328 19,412 -
-
Tax Rate - - - 21.35% -61.10% 28.81% -1.41% -
Total Cost 30,112 36,318 80,211 211,642 113,798 92,233 201,150 -27.11%
-
Net Worth 66,002 182,035 27,543,886 199,853 190,315 180,551 170,233 -14.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 66,002 182,035 27,543,886 199,853 190,315 180,551 170,233 -14.59%
NOSH 209,999 210,202 295,186 210,350 209,852 209,918 210,086 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -81.53% -61.41% -11.73% 3.99% 7.71% 10.39% 9.03% -
ROE -20.49% -7.59% -0.03% 4.41% 5.00% 5.72% 11.40% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.90 10.70 24.32 104.80 58.76 49.03 105.25 -35.02%
EPS -6.44 -6.57 -2.85 4.19 4.53 4.92 9.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.866 93.31 0.9501 0.9069 0.8601 0.8103 -14.58%
Adjusted Per Share Value based on latest NOSH - 210,136
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.64 7.65 24.40 74.94 41.92 34.99 75.17 -35.03%
EPS -4.60 -4.70 -2.86 2.99 3.23 3.51 6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2244 0.6188 93.6336 0.6794 0.647 0.6138 0.5787 -14.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.11 0.12 0.21 0.25 0.29 0.49 0.31 -
P/RPS 1.39 1.12 0.86 0.24 0.49 1.00 0.29 29.81%
P/EPS -1.71 -1.83 -7.36 5.97 6.40 9.96 3.35 -
EY -58.55 -54.78 -13.59 16.75 15.63 10.04 29.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.14 0.00 0.26 0.32 0.57 0.38 -1.36%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 24/11/10 24/11/09 24/11/08 21/11/07 29/11/06 -
Price 0.05 0.15 0.26 0.23 0.24 0.48 0.46 -
P/RPS 0.63 1.40 1.07 0.22 0.41 0.98 0.44 6.15%
P/EPS -0.78 -2.28 -9.11 5.49 5.29 9.76 4.98 -
EY -128.80 -43.82 -10.97 18.20 18.89 10.25 20.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.00 0.24 0.26 0.56 0.57 -19.06%

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