[MAXWELL] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.54%
YoY- 18.74%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 208,224 233,504 356,143 412,371 362,614 96,883 16.52%
PBT -41,932 32,861 79,761 103,868 88,659 26,534 -
Tax -3,979 -10,663 -21,178 -26,751 -23,711 -6,680 -9.83%
NP -45,911 22,198 58,583 77,117 64,948 19,854 -
-
NP to SH -45,911 22,198 58,583 77,117 64,948 19,854 -
-
Tax Rate - 32.45% 26.55% 25.75% 26.74% 25.18% -
Total Cost 254,135 211,306 297,560 335,254 297,666 77,029 26.94%
-
Net Worth 560,762 475,219 450,518 355,356 291,883 188,444 24.35%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 560,762 475,219 450,518 355,356 291,883 188,444 24.35%
NOSH 397,704 399,344 398,689 399,277 399,840 336,508 3.39%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -22.05% 9.51% 16.45% 18.70% 17.91% 20.49% -
ROE -8.19% 4.67% 13.00% 21.70% 22.25% 10.54% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 52.36 58.47 89.33 103.28 90.69 28.79 12.69%
EPS -11.54 5.56 14.69 19.31 16.24 5.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.19 1.13 0.89 0.73 0.56 20.27%
Adjusted Per Share Value based on latest NOSH - 399,277
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 52.06 58.38 89.04 103.09 90.65 24.22 16.52%
EPS -11.48 5.55 14.65 19.28 16.24 4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4019 1.188 1.1263 0.8884 0.7297 0.4711 24.35%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 0.105 0.225 0.295 0.33 0.32 0.00 -
P/RPS 0.20 0.38 0.33 0.32 0.35 0.00 -
P/EPS -0.91 4.05 2.01 1.71 1.97 0.00 -
EY -109.94 24.70 49.81 58.53 50.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.19 0.26 0.37 0.44 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/15 25/11/14 28/11/13 22/11/12 17/11/11 - -
Price 0.09 0.215 0.295 0.32 0.38 0.00 -
P/RPS 0.17 0.37 0.33 0.31 0.42 0.00 -
P/EPS -0.78 3.87 2.01 1.66 2.34 0.00 -
EY -128.27 25.85 49.81 60.36 42.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.18 0.26 0.36 0.52 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