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

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.16%
YoY- -820.04%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,541 7,617 18,987 29,452 144,004 169,530 112,919 -51.09%
PBT -7,567 -15,940 -121,389 -14,558 -2,512 10,336 8,645 -
Tax -1,977 1,760 3,831 1,669 491 -3,315 2,222 -
NP -9,544 -14,180 -117,558 -12,889 -2,021 7,021 10,867 -
-
NP to SH -4,874 -16,356 -118,584 -12,889 -2,021 7,021 10,738 -
-
Tax Rate - - - - - 32.07% -25.70% -
Total Cost 11,085 21,797 136,545 42,341 146,025 162,509 102,052 -30.91%
-
Net Worth -37,785 51,214 67,471 184,400 27,736,120 194,796 187,844 -
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 -37,785 51,214 67,471 184,400 27,736,120 194,796 187,844 -
NOSH 294,511 210,154 209,800 210,047 295,316 209,887 209,952 5.80%
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 -619.34% -186.16% -619.15% -43.76% -1.40% 4.14% 9.62% -
ROE 0.00% -31.94% -175.75% -6.99% -0.01% 3.60% 5.72% -
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 0.52 3.62 9.05 14.02 48.76 80.77 53.78 -53.82%
EPS -1.65 -7.78 -56.52 -6.14 -0.68 3.35 5.11 -
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 0.52 2.59 6.45 10.01 48.95 57.63 38.39 -51.16%
EPS -1.66 -5.56 -40.31 -4.38 -0.69 2.39 3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1285 0.1741 0.2294 0.6269 94.2871 0.6622 0.6386 -
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 4.78 0.69 1.10 1.28 0.53 0.35 0.48 46.65%
P/EPS -1.51 -0.32 -0.18 -2.93 -37.99 8.37 5.08 -
EY -66.20 -311.31 -565.22 -34.09 -2.63 11.95 19.67 -
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 4.78 0.69 1.22 0.93 0.47 0.31 0.52 44.70%
P/EPS -1.51 -0.32 -0.19 -2.12 -33.61 7.47 5.47 -
EY -66.20 -311.31 -513.84 -47.20 -2.98 13.38 18.27 -
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