[MAXWELL] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 52.1%
YoY- -257.91%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 8,428 46,518 103,761 182,405 193,871 208,224 243,647 -89.27%
PBT -88,192 -17,055 -58,691 -21,034 -46,955 -41,932 21,335 -
Tax 1 103 -236 -2,800 -2,802 -3,979 -8,813 -
NP -88,191 -16,952 -58,927 -23,834 -49,757 -45,911 12,522 -
-
NP to SH -88,191 -16,952 -58,927 -23,834 -49,757 -45,911 12,522 -
-
Tax Rate - - - - - - 41.31% -
Total Cost 96,619 63,470 162,688 206,239 243,628 254,135 231,125 -43.94%
-
Net Worth 410,850 469,475 465,665 461,518 534,743 560,762 464,283 -7.79%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 410,850 469,475 465,665 461,518 534,743 560,762 464,283 -7.79%
NOSH 398,884 397,860 398,005 397,860 399,062 397,704 396,823 0.34%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -1,046.40% -36.44% -56.79% -13.07% -25.67% -22.05% 5.14% -
ROE -21.47% -3.61% -12.65% -5.16% -9.30% -8.19% 2.70% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.11 11.69 26.07 45.85 48.58 52.36 61.40 -89.32%
EPS -22.11 -4.26 -14.81 -5.99 -12.47 -11.54 3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.18 1.17 1.16 1.34 1.41 1.17 -8.10%
Adjusted Per Share Value based on latest NOSH - 397,860
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.11 11.63 25.94 45.60 48.47 52.06 60.91 -89.26%
EPS -22.05 -4.24 -14.73 -5.96 -12.44 -11.48 3.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0271 1.1737 1.1642 1.1538 1.3369 1.4019 1.1607 -7.79%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.025 0.02 0.02 0.045 0.085 0.105 0.11 -
P/RPS 1.18 0.17 0.08 0.10 0.17 0.20 0.18 248.28%
P/EPS -0.11 -0.47 -0.14 -0.75 -0.68 -0.91 3.49 -
EY -884.38 -213.04 -740.28 -133.12 -146.69 -109.94 28.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.02 0.04 0.06 0.07 0.09 -63.14%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.025 0.025 0.03 0.02 0.055 0.09 0.095 -
P/RPS 1.18 0.21 0.12 0.04 0.11 0.17 0.15 293.07%
P/EPS -0.11 -0.59 -0.20 -0.33 -0.44 -0.78 3.01 -
EY -884.38 -170.43 -493.52 -299.53 -226.70 -128.27 33.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.03 0.02 0.04 0.06 0.08 -60.14%

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