[MAXWELL] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
09-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -89.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 386,032 272,035 157,335 54,833 335,921 245,343 148,460 88.76%
PBT 94,824 67,179 36,994 10,236 90,098 66,701 40,167 77.01%
Tax -24,968 -17,598 -10,004 -3,295 -23,039 -16,925 -10,245 80.80%
NP 69,856 49,581 26,990 6,941 67,059 49,776 29,922 75.71%
-
NP to SH 69,856 49,581 26,990 6,941 67,059 49,776 29,922 75.71%
-
Tax Rate 26.33% 26.20% 27.04% 32.19% 25.57% 25.37% 25.51% -
Total Cost 316,176 222,454 130,345 47,892 268,862 195,567 118,538 91.98%
-
Net Worth 315,349 291,888 263,902 243,333 205,145 188,341 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 315,349 291,888 263,902 243,333 205,145 188,341 0 -
NOSH 399,177 399,846 399,851 398,908 336,303 336,324 336,202 12.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.10% 18.23% 17.15% 12.66% 19.96% 20.29% 20.15% -
ROE 22.15% 16.99% 10.23% 2.85% 32.69% 26.43% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 96.71 68.03 39.35 13.75 99.89 72.95 44.16 68.39%
EPS 17.50 12.40 6.75 1.74 19.94 14.80 8.90 56.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.73 0.66 0.61 0.61 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 398,908
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 96.51 68.01 39.33 13.71 83.98 61.34 37.12 88.75%
EPS 17.46 12.40 6.75 1.74 16.76 12.44 7.48 75.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7884 0.7297 0.6598 0.6083 0.5129 0.4709 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 - - - -
Price 0.37 0.32 0.48 0.52 0.00 0.00 0.00 -
P/RPS 0.38 0.47 1.22 3.78 0.00 0.00 0.00 -
P/EPS 2.11 2.58 7.11 29.89 0.00 0.00 0.00 -
EY 47.30 38.75 14.06 3.35 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.73 0.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 17/11/11 05/08/11 09/05/11 24/02/11 06/01/11 - -
Price 0.43 0.38 0.34 0.50 0.53 0.56 0.00 -
P/RPS 0.44 0.56 0.86 3.64 0.53 0.77 0.00 -
P/EPS 2.46 3.06 5.04 28.74 2.66 3.78 0.00 -
EY 40.70 32.63 19.85 3.48 37.62 26.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.52 0.82 0.87 1.00 0.00 -

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