[MAXWELL] YoY Quarter 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- -12.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 55,610 113,912 113,996 90,579 0 -
PBT 6,024 28,163 27,645 23,396 0 -
Tax -1,987 -7,252 -7,370 -6,113 0 -
NP 4,037 20,911 20,275 17,283 0 -
-
NP to SH 4,037 20,911 20,275 17,283 0 -
-
Tax Rate 32.98% 25.75% 26.66% 26.13% - -
Total Cost 51,573 93,001 93,721 73,296 0 -
-
Net Worth 463,196 379,111 315,300 205,109 0 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 463,196 379,111 315,300 205,109 0 -
NOSH 399,306 399,064 399,114 336,245 0 -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.26% 18.36% 17.79% 19.08% 0.00% -
ROE 0.87% 5.52% 6.43% 8.43% 0.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.93 28.54 28.56 26.94 0.00 -
EPS 1.01 5.24 5.08 5.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 0.95 0.79 0.61 0.45 26.68%
Adjusted Per Share Value based on latest NOSH - 336,245
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.90 28.48 28.50 22.64 0.00 -
EPS 1.01 5.23 5.07 4.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.158 0.9478 0.7883 0.5128 0.45 26.63%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/13 31/12/12 30/12/11 - - -
Price 0.295 0.32 0.37 0.00 0.00 -
P/RPS 2.12 1.12 1.30 0.00 0.00 -
P/EPS 29.18 6.11 7.28 0.00 0.00 -
EY 3.43 16.38 13.73 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.47 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/02/14 26/02/13 27/02/12 24/02/11 - -
Price 0.30 0.295 0.43 0.53 0.00 -
P/RPS 2.15 1.03 1.51 1.97 0.00 -
P/EPS 29.67 5.63 8.46 10.31 0.00 -
EY 3.37 17.76 11.81 9.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.54 0.87 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