[MAXTRAL] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1638.6%
YoY- -56.64%
Quarter Report
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 9,468 12,417 44,429 101,095 56,101 55,297 102,177 -32.70%
PBT -10,726 -8,890 -6,317 2,692 683 6,348 9,818 -
Tax 2,111 1,012 1,292 -710 3,888 -1,910 -2,845 -
NP -8,615 -7,878 -5,025 1,982 4,571 4,438 6,973 -
-
NP to SH -8,615 -7,878 -5,025 1,982 4,571 4,273 6,760 -
-
Tax Rate - - - 26.37% -569.25% 30.09% 28.98% -
Total Cost 18,083 20,295 49,454 99,113 51,530 50,859 95,204 -24.16%
-
Net Worth 67,575 184,429 27,599,297 195,690 187,599 177,571 166,648 -13.95%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 67,575 184,429 27,599,297 195,690 187,599 177,571 166,648 -13.95%
NOSH 210,121 210,080 293,859 210,851 209,678 210,492 209,937 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -90.99% -63.45% -11.31% 1.96% 8.15% 8.03% 6.82% -
ROE -12.75% -4.27% -0.02% 1.01% 2.44% 2.41% 4.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.51 5.91 15.12 47.95 26.76 26.27 48.67 -32.70%
EPS -4.10 -3.75 -1.71 0.94 2.18 2.03 3.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3216 0.8779 93.92 0.9281 0.8947 0.8436 0.7938 -13.96%
Adjusted Per Share Value based on latest NOSH - 209,887
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.22 4.22 15.10 34.37 19.07 18.80 34.73 -32.69%
EPS -2.93 -2.68 -1.71 0.67 1.55 1.45 2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2297 0.627 93.822 0.6652 0.6377 0.6036 0.5665 -13.95%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.10 0.18 0.26 0.28 0.26 0.55 0.31 -
P/RPS 2.22 3.05 1.72 0.58 0.97 2.09 0.64 23.01%
P/EPS -2.44 -4.80 -15.20 29.79 11.93 27.09 9.63 -
EY -41.00 -20.83 -6.58 3.36 8.38 3.69 10.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.21 0.00 0.30 0.29 0.65 0.39 -3.75%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 19/08/11 25/08/10 25/08/09 26/08/08 22/08/07 30/08/06 -
Price 0.11 0.13 0.23 0.25 0.28 0.50 0.28 -
P/RPS 2.44 2.20 1.52 0.52 1.05 1.90 0.58 27.02%
P/EPS -2.68 -3.47 -13.45 26.60 12.84 24.63 8.70 -
EY -37.27 -28.85 -7.43 3.76 7.79 4.06 11.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.15 0.00 0.27 0.31 0.59 0.35 -0.48%

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