[MAXWELL] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 10.72%
YoY- -46.3%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 177,894 85,228 23,833 297,840 242,230 159,859 55,980 115.99%
PBT 26,837 9,485 688 57,623 51,599 36,510 12,395 67.28%
Tax -8,676 -3,505 -651 -15,913 -13,927 -9,483 -3,187 94.84%
NP 18,161 5,980 37 41,710 37,672 27,027 9,208 57.20%
-
NP to SH 18,161 5,980 37 41,710 37,672 27,027 9,208 57.20%
-
Tax Rate 32.33% 36.95% 94.62% 27.62% 26.99% 25.97% 25.71% -
Total Cost 159,733 79,248 23,796 256,130 204,558 132,832 46,772 126.61%
-
Net Worth 474,980 446,506 414,400 462,956 450,946 427,162 394,628 13.13%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 474,980 446,506 414,400 462,956 450,946 427,162 394,628 13.13%
NOSH 399,142 398,666 370,000 399,100 399,067 399,217 398,614 0.08%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.21% 7.02% 0.16% 14.00% 15.55% 16.91% 16.45% -
ROE 3.82% 1.34% 0.01% 9.01% 8.35% 6.33% 2.33% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 44.57 21.38 6.44 74.63 60.70 40.04 14.04 115.84%
EPS 4.55 1.50 0.01 10.45 9.44 6.77 2.31 57.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.12 1.12 1.16 1.13 1.07 0.99 13.03%
Adjusted Per Share Value based on latest NOSH - 399,306
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 44.47 21.31 5.96 74.46 60.56 39.96 14.00 115.93%
EPS 4.54 1.50 0.01 10.43 9.42 6.76 2.30 57.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1875 1.1163 1.036 1.1574 1.1274 1.0679 0.9866 13.13%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.225 0.23 0.28 0.295 0.295 0.295 0.31 -
P/RPS 0.50 1.08 4.35 0.40 0.49 0.74 2.21 -62.83%
P/EPS 4.95 15.33 2,800.00 2.82 3.13 4.36 13.42 -48.53%
EY 20.22 6.52 0.04 35.43 32.00 22.95 7.45 94.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.25 0.25 0.26 0.28 0.31 -27.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 29/05/14 28/02/14 28/11/13 26/08/13 29/05/13 -
Price 0.215 0.245 0.26 0.30 0.295 0.30 0.33 -
P/RPS 0.48 1.15 4.04 0.40 0.49 0.75 2.35 -65.28%
P/EPS 4.73 16.33 2,600.00 2.87 3.13 4.43 14.29 -52.11%
EY 21.16 6.12 0.04 34.84 32.00 22.57 7.00 108.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.23 0.26 0.26 0.28 0.33 -33.21%

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