[MAXWELL] QoQ 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- 93.52%
YoY- -20.71%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Quarter 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 55,610 82,372 103,879 55,980 113,912 129,287 -67.64%
PBT 688 6,024 15,088 24,115 12,395 28,163 31,893 -92.26%
Tax -651 -1,987 -4,443 -6,296 -3,187 -7,252 -8,136 -81.45%
NP 37 4,037 10,645 17,819 9,208 20,911 23,757 -98.66%
-
NP to SH 37 4,037 10,645 17,819 9,208 20,911 23,757 -98.66%
-
Tax Rate 94.62% 32.98% 29.45% 26.11% 25.71% 25.75% 25.51% -
Total Cost 23,796 51,573 71,727 86,060 46,772 93,001 105,530 -62.98%
-
Net Worth 414,400 463,196 450,518 427,496 394,628 379,111 355,356 10.80%
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 414,400 463,196 450,518 427,496 394,628 379,111 355,356 10.80%
NOSH 370,000 399,306 398,689 399,529 398,614 399,064 399,277 -4.95%
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% 7.26% 12.92% 17.15% 16.45% 18.36% 18.38% -
ROE 0.01% 0.87% 2.36% 4.17% 2.33% 5.52% 6.69% -
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 13.93 20.66 26.00 14.04 28.54 32.38 -65.96%
EPS 0.01 1.01 2.67 4.46 2.31 5.24 5.95 -98.59%
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 13.90 20.59 25.97 14.00 28.48 32.32 -67.63%
EPS 0.01 1.01 2.66 4.45 2.30 5.23 5.94 -98.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.036 1.158 1.1263 1.0687 0.9866 0.9478 0.8884 10.80%
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 2.12 1.43 1.13 2.21 1.12 1.02 163.21%
P/EPS 2,800.00 29.18 11.05 6.61 13.42 6.11 5.55 6261.46%
EY 0.04 3.43 9.05 15.12 7.45 16.38 18.03 -98.30%
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 2.15 1.43 1.15 2.35 1.03 0.99 155.58%
P/EPS 2,600.00 29.67 11.05 6.73 14.29 5.63 5.38 6081.53%
EY 0.04 3.37 9.05 14.87 7.00 17.76 18.59 -98.33%
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