[MAXWELL] QoQ 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- -62.08%
YoY- -80.69%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 92,666 61,395 23,833 55,610 82,372 103,879 55,980 39.89%
PBT 17,353 8,796 688 6,024 15,088 24,115 12,395 25.12%
Tax -5,173 -2,852 -651 -1,987 -4,443 -6,296 -3,187 38.07%
NP 12,180 5,944 37 4,037 10,645 17,819 9,208 20.47%
-
NP to SH 12,180 5,944 37 4,037 10,645 17,819 9,208 20.47%
-
Tax Rate 29.81% 32.42% 94.62% 32.98% 29.45% 26.11% 25.71% -
Total Cost 80,486 55,451 23,796 51,573 71,727 86,060 46,772 43.55%
-
Net Worth 475,219 446,797 414,400 463,196 450,518 427,496 394,628 13.17%
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 475,219 446,797 414,400 463,196 450,518 427,496 394,628 13.17%
NOSH 399,344 398,926 370,000 399,306 398,689 399,529 398,614 0.12%
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 13.14% 9.68% 0.16% 7.26% 12.92% 17.15% 16.45% -
ROE 2.56% 1.33% 0.01% 0.87% 2.36% 4.17% 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 23.20 15.39 6.44 13.93 20.66 26.00 14.04 39.72%
EPS 3.05 1.49 0.01 1.01 2.67 4.46 2.31 20.33%
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 23.17 15.35 5.96 13.90 20.59 25.97 14.00 39.87%
EPS 3.04 1.49 0.01 1.01 2.66 4.45 2.30 20.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.188 1.117 1.036 1.158 1.1263 1.0687 0.9866 13.17%
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 0.97 1.49 4.35 2.12 1.43 1.13 2.21 -42.21%
P/EPS 7.38 15.44 2,800.00 29.18 11.05 6.61 13.42 -32.85%
EY 13.56 6.48 0.04 3.43 9.05 15.12 7.45 49.01%
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 0.93 1.59 4.04 2.15 1.43 1.15 2.35 -46.06%
P/EPS 7.05 16.44 2,600.00 29.67 11.05 6.73 14.29 -37.53%
EY 14.19 6.08 0.04 3.37 9.05 14.87 7.00 60.10%
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