[MAXWELL] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 91.72%
YoY- -25640.0%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 0 0 38,090 52,443 55,610 113,912 113,996 -
PBT -131,939 -75,070 -3,933 1,090 6,024 28,163 27,645 -
Tax 0 0 102 -1,075 -1,987 -7,252 -7,370 -
NP -131,939 -75,070 -3,831 15 4,037 20,911 20,275 -
-
NP to SH -131,939 -75,070 -3,831 15 4,037 20,911 20,275 -
-
Tax Rate - - - 98.62% 32.98% 25.75% 26.66% -
Total Cost 131,939 75,070 41,921 52,428 51,573 93,001 93,721 5.86%
-
Net Worth 263,248 430,794 534,743 503,173 463,196 379,111 315,300 -2.95%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 263,248 430,794 534,743 503,173 463,196 379,111 315,300 -2.95%
NOSH 400,000 398,884 399,062 399,344 399,306 399,064 399,114 0.03%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 0.00% 0.00% -10.06% 0.03% 7.26% 18.36% 17.79% -
ROE -50.12% -17.43% -0.72% 0.00% 0.87% 5.52% 6.43% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.00 0.00 9.54 13.13 13.93 28.54 28.56 -
EPS -33.08 -18.82 -0.96 0.00 1.01 5.24 5.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 1.08 1.34 1.26 1.16 0.95 0.79 -2.94%
Adjusted Per Share Value based on latest NOSH - 399,062
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.00 0.00 9.52 13.11 13.90 28.48 28.50 -
EPS -32.98 -18.77 -0.96 0.00 1.01 5.23 5.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6581 1.077 1.3369 1.2579 1.158 0.9478 0.7883 -2.96%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.015 0.025 0.085 0.195 0.295 0.32 0.37 -
P/RPS 0.00 0.00 0.89 1.48 2.12 1.12 1.30 -
P/EPS -0.05 -0.13 -8.85 5,191.48 29.18 6.11 7.28 -
EY -2,205.27 -752.80 -11.29 0.02 3.43 16.38 13.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.06 0.15 0.25 0.34 0.47 -40.88%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 29/02/16 27/02/15 28/02/14 26/02/13 27/02/12 -
Price 0.02 0.025 0.055 0.225 0.30 0.295 0.43 -
P/RPS 0.00 0.00 0.58 1.71 2.15 1.03 1.51 -
P/EPS -0.06 -0.13 -5.73 5,990.16 29.67 5.63 8.46 -
EY -1,653.95 -752.80 -17.45 0.02 3.37 17.76 11.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.02 0.04 0.18 0.26 0.31 0.54 -38.20%

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