[MAXWELL] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -138.66%
YoY- -2804.59%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 0 14,086 8,428 8,428 8,428 194,152 155,782 -
PBT -1,710 -86,708 13,122 -8,844 22,876 -62,350 -43,021 -88.33%
Tax -1 1 -26,243 0 1 -2,806 -2,904 -99.50%
NP -1,711 -86,707 -13,121 -8,844 22,877 -65,156 -45,925 -88.82%
-
NP to SH -1,711 -86,707 -13,121 -8,844 22,877 -65,156 -45,925 -88.82%
-
Tax Rate - - 199.99% - -0.00% - - -
Total Cost 1,711 100,793 21,549 17,272 -14,449 259,308 201,707 -95.82%
-
Net Worth 405,865 410,890 469,475 466,102 461,518 513,071 560,642 -19.36%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 405,865 410,890 469,475 466,102 461,518 513,071 560,642 -19.36%
NOSH 397,906 398,923 400,000 398,378 397,860 397,729 397,619 0.04%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.00% -615.55% -155.68% -104.94% 271.44% -33.56% -29.48% -
ROE -0.42% -21.10% -2.79% -1.90% 4.96% -12.70% -8.19% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.00 3.53 2.12 2.12 2.12 48.82 39.18 -
EPS -0.43 -21.74 -3.29 -2.22 5.75 -16.38 -11.55 -88.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 1.18 1.17 1.16 1.29 1.41 -19.39%
Adjusted Per Share Value based on latest NOSH - 398,005
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.00 3.52 2.11 2.11 2.11 48.54 38.95 -
EPS -0.43 -21.68 -3.28 -2.21 5.72 -16.29 -11.48 -88.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0147 1.0272 1.1737 1.1653 1.1538 1.2827 1.4016 -19.35%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.03 0.025 0.02 0.02 0.045 0.085 0.105 -
P/RPS 0.00 0.71 0.94 0.95 2.12 0.17 0.27 -
P/EPS -6.98 -0.12 -0.61 -0.90 0.78 -0.52 -0.91 288.45%
EY -14.33 -869.41 -164.89 -111.00 127.78 -192.73 -110.00 -74.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.02 0.02 0.02 0.04 0.07 0.07 -43.12%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.025 0.025 0.025 0.03 0.02 0.055 0.09 -
P/RPS 0.00 0.71 1.18 1.42 0.94 0.11 0.23 -
P/EPS -5.81 -0.12 -0.76 -1.35 0.35 -0.34 -0.78 280.94%
EY -17.20 -869.41 -131.92 -74.00 287.50 -297.85 -128.33 -73.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.02 0.03 0.02 0.04 0.06 -51.89%

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