[MAXWELL] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
05-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 288.85%
YoY- -9.8%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 59,762 386,032 272,035 157,335 54,833 335,921 245,343 -60.96%
PBT 14,443 94,824 67,179 36,994 10,236 90,098 66,701 -63.90%
Tax -3,831 -24,968 -17,598 -10,004 -3,295 -23,039 -16,925 -62.82%
NP 10,612 69,856 49,581 26,990 6,941 67,059 49,776 -64.27%
-
NP to SH 10,612 69,856 49,581 26,990 6,941 67,059 49,776 -64.27%
-
Tax Rate 26.52% 26.33% 26.20% 27.04% 32.19% 25.57% 25.37% -
Total Cost 49,150 316,176 222,454 130,345 47,892 268,862 195,567 -60.14%
-
Net Worth 315,138 315,349 291,888 263,902 243,333 205,145 188,341 40.89%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 315,138 315,349 291,888 263,902 243,333 205,145 188,341 40.89%
NOSH 398,909 399,177 399,846 399,851 398,908 336,303 336,324 12.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.76% 18.10% 18.23% 17.15% 12.66% 19.96% 20.29% -
ROE 3.37% 22.15% 16.99% 10.23% 2.85% 32.69% 26.43% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.98 96.71 68.03 39.35 13.75 99.89 72.95 -65.16%
EPS 2.66 17.50 12.40 6.75 1.74 19.94 14.80 -68.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.73 0.66 0.61 0.61 0.56 25.75%
Adjusted Per Share Value based on latest NOSH - 400,179
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.94 96.51 68.01 39.33 13.71 83.98 61.34 -60.96%
EPS 2.65 17.46 12.40 6.75 1.74 16.76 12.44 -64.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7878 0.7884 0.7297 0.6598 0.6083 0.5129 0.4709 40.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - - -
Price 0.42 0.37 0.32 0.48 0.52 0.00 0.00 -
P/RPS 2.80 0.38 0.47 1.22 3.78 0.00 0.00 -
P/EPS 15.79 2.11 2.58 7.11 29.89 0.00 0.00 -
EY 6.33 47.30 38.75 14.06 3.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.44 0.73 0.85 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 27/02/12 17/11/11 05/08/11 09/05/11 24/02/11 06/01/11 -
Price 0.41 0.43 0.38 0.34 0.50 0.53 0.56 -
P/RPS 2.74 0.44 0.56 0.86 3.64 0.53 0.77 132.90%
P/EPS 15.41 2.46 3.06 5.04 28.74 2.66 3.78 154.97%
EY 6.49 40.70 32.63 19.85 3.48 37.62 26.43 -60.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.52 0.52 0.82 0.87 1.00 -35.30%

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