[MAXWELL] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -99.91%
YoY- -99.6%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 230,337 177,894 85,228 23,833 297,840 242,230 159,859 27.48%
PBT 26,564 26,837 9,485 688 57,623 51,599 36,510 -19.05%
Tax -9,751 -8,676 -3,505 -651 -15,913 -13,927 -9,483 1.87%
NP 16,813 18,161 5,980 37 41,710 37,672 27,027 -27.06%
-
NP to SH 16,813 18,161 5,980 37 41,710 37,672 27,027 -27.06%
-
Tax Rate 36.71% 32.33% 36.95% 94.62% 27.62% 26.99% 25.97% -
Total Cost 213,524 159,733 79,248 23,796 256,130 204,558 132,832 37.10%
-
Net Worth 497,155 474,980 446,506 414,400 462,956 450,946 427,162 10.61%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 497,155 474,980 446,506 414,400 462,956 450,946 427,162 10.61%
NOSH 397,724 399,142 398,666 370,000 399,100 399,067 399,217 -0.24%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.30% 10.21% 7.02% 0.16% 14.00% 15.55% 16.91% -
ROE 3.38% 3.82% 1.34% 0.01% 9.01% 8.35% 6.33% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 57.91 44.57 21.38 6.44 74.63 60.70 40.04 27.80%
EPS 4.22 4.55 1.50 0.01 10.45 9.44 6.77 -26.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.19 1.12 1.12 1.16 1.13 1.07 10.89%
Adjusted Per Share Value based on latest NOSH - 370,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 57.58 44.47 21.31 5.96 74.46 60.56 39.96 27.48%
EPS 4.20 4.54 1.50 0.01 10.43 9.42 6.76 -27.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2429 1.1875 1.1163 1.036 1.1574 1.1274 1.0679 10.61%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.195 0.225 0.23 0.28 0.295 0.295 0.295 -
P/RPS 0.34 0.50 1.08 4.35 0.40 0.49 0.74 -40.37%
P/EPS 4.61 4.95 15.33 2,800.00 2.82 3.13 4.36 3.77%
EY 21.68 20.22 6.52 0.04 35.43 32.00 22.95 -3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.21 0.25 0.25 0.26 0.28 -31.06%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 28/08/14 29/05/14 28/02/14 28/11/13 26/08/13 -
Price 0.225 0.215 0.245 0.26 0.30 0.295 0.30 -
P/RPS 0.39 0.48 1.15 4.04 0.40 0.49 0.75 -35.25%
P/EPS 5.32 4.73 16.33 2,600.00 2.87 3.13 4.43 12.94%
EY 18.79 21.16 6.12 0.04 34.84 32.00 22.57 -11.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.22 0.23 0.26 0.26 0.28 -25.45%

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