[MAXWELL] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.82%
YoY- 11.3%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 193,871 230,337 297,841 412,287 386,031 187,462 0.67%
PBT -46,955 27,927 57,622 104,386 94,824 48,014 -
Tax -2,802 -9,751 -15,913 -26,633 -24,968 -12,793 -26.18%
NP -49,757 18,176 41,709 77,753 69,856 35,221 -
-
NP to SH -49,757 18,176 41,709 77,753 69,856 35,221 -
-
Tax Rate - 34.92% 27.62% 25.51% 26.33% 26.64% -
Total Cost 243,628 212,161 256,132 334,534 316,175 152,241 9.85%
-
Net Worth 534,743 503,173 463,196 379,111 315,300 205,109 21.11%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 534,743 503,173 463,196 379,111 315,300 205,109 21.11%
NOSH 399,062 399,344 399,306 399,064 399,114 336,245 3.48%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -25.67% 7.89% 14.00% 18.86% 18.10% 18.79% -
ROE -9.30% 3.61% 9.00% 20.51% 22.16% 17.17% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.58 57.68 74.59 103.31 96.72 55.75 -2.71%
EPS -12.47 4.55 10.45 19.48 17.50 10.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.26 1.16 0.95 0.79 0.61 17.03%
Adjusted Per Share Value based on latest NOSH - 399,064
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.47 57.58 74.46 103.07 96.51 46.87 0.67%
EPS -12.44 4.54 10.43 19.44 17.46 8.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3369 1.2579 1.158 0.9478 0.7883 0.5128 21.11%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 0.085 0.195 0.295 0.32 0.37 0.00 -
P/RPS 0.17 0.34 0.40 0.31 0.38 0.00 -
P/EPS -0.68 4.28 2.82 1.64 2.11 0.00 -
EY -146.69 23.34 35.41 60.89 47.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.15 0.25 0.34 0.47 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/02/16 27/02/15 28/02/14 26/02/13 27/02/12 - -
Price 0.055 0.225 0.30 0.295 0.43 0.00 -
P/RPS 0.11 0.39 0.40 0.29 0.44 0.00 -
P/EPS -0.44 4.94 2.87 1.51 2.46 0.00 -
EY -226.70 20.23 34.82 66.05 40.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.18 0.26 0.31 0.54 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