[MAXWELL] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 77.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 362,614 344,797 242,295 187,462 96,883 0 -
PBT 88,659 85,008 58,250 48,014 26,534 0 -
Tax -23,711 -22,797 -16,088 -12,793 -6,680 0 -
NP 64,948 62,211 42,162 35,221 19,854 0 -
-
NP to SH 64,948 62,211 42,162 35,221 19,854 0 -
-
Tax Rate 26.74% 26.82% 27.62% 26.64% 25.18% - -
Total Cost 297,666 282,586 200,133 152,241 77,029 0 -
-
Net Worth 291,883 264,118 243,333 205,109 188,444 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 291,883 264,118 243,333 205,109 188,444 0 -
NOSH 399,840 400,179 398,908 336,245 336,508 0 -
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.91% 18.04% 17.40% 18.79% 20.49% 0.00% -
ROE 22.25% 23.55% 17.33% 17.17% 10.54% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 90.69 86.16 60.74 55.75 28.79 0.00 -
EPS 16.24 15.55 10.57 10.47 5.90 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.66 0.61 0.61 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 336,245
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 90.65 86.20 60.57 46.87 24.22 0.00 -
EPS 16.24 15.55 10.54 8.81 4.96 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7297 0.6603 0.6083 0.5128 0.4711 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/09/11 30/06/11 31/03/11 - - - -
Price 0.32 0.48 0.52 0.00 0.00 0.00 -
P/RPS 0.35 0.56 0.86 0.00 0.00 0.00 -
P/EPS 1.97 3.09 4.92 0.00 0.00 0.00 -
EY 50.76 32.39 20.33 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.73 0.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/11/11 05/08/11 - - - - -
Price 0.38 0.34 0.00 0.00 0.00 0.00 -
P/RPS 0.42 0.39 0.00 0.00 0.00 0.00 -
P/EPS 2.34 2.19 0.00 0.00 0.00 0.00 -
EY 42.75 45.72 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.00 0.00 0.00 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