[MAXWELL] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 193.52%
YoY- -18.31%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 23,833 297,840 242,230 159,859 55,980 412,286 298,374 -81.48%
PBT 688 57,623 51,599 36,510 12,395 104,313 76,223 -95.67%
Tax -651 -15,913 -13,927 -9,483 -3,187 -26,634 -19,381 -89.61%
NP 37 41,710 37,672 27,027 9,208 77,679 56,842 -99.25%
-
NP to SH 37 41,710 37,672 27,027 9,208 77,679 56,842 -99.25%
-
Tax Rate 94.62% 27.62% 26.99% 25.97% 25.71% 25.53% 25.43% -
Total Cost 23,796 256,130 204,558 132,832 46,772 334,607 241,532 -78.69%
-
Net Worth 414,400 462,956 450,946 427,162 394,628 379,380 355,512 10.76%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 414,400 462,956 450,946 427,162 394,628 379,380 355,512 10.76%
NOSH 370,000 399,100 399,067 399,217 398,614 399,347 399,451 -4.98%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.16% 14.00% 15.55% 16.91% 16.45% 18.84% 19.05% -
ROE 0.01% 9.01% 8.35% 6.33% 2.33% 20.48% 15.99% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.44 74.63 60.70 40.04 14.04 103.24 74.70 -80.51%
EPS 0.01 10.45 9.44 6.77 2.31 19.45 14.23 -99.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.16 1.13 1.07 0.99 0.95 0.89 16.57%
Adjusted Per Share Value based on latest NOSH - 399,529
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.96 74.46 60.56 39.96 14.00 103.07 74.59 -81.47%
EPS 0.01 10.43 9.42 6.76 2.30 19.42 14.21 -99.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.036 1.1574 1.1274 1.0679 0.9866 0.9485 0.8888 10.76%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.28 0.295 0.295 0.295 0.31 0.32 0.33 -
P/RPS 4.35 0.40 0.49 0.74 2.21 0.31 0.44 361.27%
P/EPS 2,800.00 2.82 3.13 4.36 13.42 1.65 2.32 11284.77%
EY 0.04 35.43 32.00 22.95 7.45 60.79 43.12 -99.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.26 0.28 0.31 0.34 0.37 -23.01%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 28/11/13 26/08/13 29/05/13 26/02/13 22/11/12 -
Price 0.26 0.30 0.295 0.30 0.33 0.295 0.32 -
P/RPS 4.04 0.40 0.49 0.75 2.35 0.29 0.43 345.86%
P/EPS 2,600.00 2.87 3.13 4.43 14.29 1.52 2.25 10959.28%
EY 0.04 34.84 32.00 22.57 7.00 65.94 44.47 -99.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.26 0.28 0.33 0.31 0.36 -25.84%

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