[MAXWELL] YoY Cumulative 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- 10.72%
YoY- -46.3%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 14,086 194,152 230,337 297,840 412,286 386,032 335,921 -41.02%
PBT -86,708 -62,350 26,564 57,623 104,313 94,824 90,098 -
Tax 1 -2,806 -9,751 -15,913 -26,634 -24,968 -23,039 -
NP -86,707 -65,156 16,813 41,710 77,679 69,856 67,059 -
-
NP to SH -86,707 -65,156 16,813 41,710 77,679 69,856 67,059 -
-
Tax Rate - - 36.71% 27.62% 25.53% 26.33% 25.57% -
Total Cost 100,793 259,308 213,524 256,130 334,607 316,176 268,862 -15.07%
-
Net Worth 410,890 513,071 497,155 462,956 379,380 315,349 205,145 12.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 410,890 513,071 497,155 462,956 379,380 315,349 205,145 12.26%
NOSH 398,923 397,729 397,724 399,100 399,347 399,177 336,303 2.88%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -615.55% -33.56% 7.30% 14.00% 18.84% 18.10% 19.96% -
ROE -21.10% -12.70% 3.38% 9.01% 20.48% 22.15% 32.69% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.53 48.82 57.91 74.63 103.24 96.71 99.89 -42.68%
EPS -21.74 -16.38 4.22 10.45 19.45 17.50 19.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.29 1.25 1.16 0.95 0.79 0.61 9.11%
Adjusted Per Share Value based on latest NOSH - 399,306
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.52 48.54 57.58 74.46 103.07 96.51 83.98 -41.03%
EPS -21.68 -16.29 4.20 10.43 19.42 17.46 16.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0272 1.2827 1.2429 1.1574 0.9485 0.7884 0.5129 12.25%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 0.025 0.085 0.195 0.295 0.32 0.37 0.00 -
P/RPS 0.71 0.17 0.34 0.40 0.31 0.38 0.00 -
P/EPS -0.12 -0.52 4.61 2.82 1.65 2.11 0.00 -
EY -869.41 -192.73 21.68 35.43 60.79 47.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.07 0.16 0.25 0.34 0.47 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 26/02/13 27/02/12 24/02/11 -
Price 0.025 0.055 0.225 0.30 0.295 0.43 0.53 -
P/RPS 0.71 0.11 0.39 0.40 0.29 0.44 0.53 4.98%
P/EPS -0.12 -0.34 5.32 2.87 1.52 2.46 2.66 -
EY -869.41 -297.85 18.79 34.84 65.94 40.70 37.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.04 0.18 0.26 0.31 0.54 0.87 -46.64%

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