[MAXWELL] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 89.57%
YoY- 89.69%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 0 0 16,856 197,076 170,456 319,718 338,176 -
PBT -1,742 -16,918 -17,688 5,786 18,970 73,020 88,660 -
Tax -2 -2 0 -5,132 -7,010 -18,966 -22,490 -78.85%
NP -1,744 -16,920 -17,688 654 11,960 54,054 66,170 -
-
NP to SH -1,744 -16,920 -17,688 654 11,960 54,054 66,170 -
-
Tax Rate - - - 88.70% 36.95% 25.97% 25.37% -
Total Cost 1,744 16,920 34,544 196,422 158,496 265,664 272,006 -56.88%
-
Net Worth 259,259 398,860 466,102 478,237 446,506 427,162 347,632 -4.76%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 259,259 398,860 466,102 478,237 446,506 427,162 347,632 -4.76%
NOSH 400,000 400,000 398,378 408,750 398,666 399,217 399,577 0.01%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.00% 0.00% -104.94% 0.33% 7.02% 16.91% 19.57% -
ROE -0.67% -4.24% -3.79% 0.14% 2.68% 12.65% 19.03% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.00 0.00 4.23 48.21 42.76 80.09 84.63 -
EPS 0.44 -4.24 -4.44 0.16 3.00 13.54 16.56 -45.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 1.00 1.17 1.17 1.12 1.07 0.87 -4.74%
Adjusted Per Share Value based on latest NOSH - 400,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.00 0.00 4.21 49.27 42.61 79.93 84.54 -
EPS -0.44 -4.23 -4.42 0.16 2.99 13.51 16.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6481 0.9972 1.1653 1.1956 1.1163 1.0679 0.8691 -4.77%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.01 0.02 0.02 0.11 0.23 0.295 0.40 -
P/RPS 0.00 0.00 0.47 0.23 0.54 0.37 0.47 -
P/EPS -2.29 -0.47 -0.45 68.75 7.67 2.18 2.42 -
EY -43.72 -212.10 -222.00 1.45 13.04 45.90 41.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.02 0.09 0.21 0.28 0.46 -40.68%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 30/08/17 30/08/16 28/08/15 28/08/14 26/08/13 06/08/12 -
Price 0.01 0.02 0.03 0.095 0.245 0.30 0.38 -
P/RPS 0.00 0.00 0.71 0.20 0.57 0.37 0.45 -
P/EPS -2.29 -0.47 -0.68 59.38 8.17 2.22 2.29 -
EY -43.72 -212.10 -148.00 1.68 12.24 45.13 43.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.03 0.08 0.22 0.28 0.44 -40.24%

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