[MAXWELL] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 83.7%
YoY- -0.39%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 169,088 59,762 386,032 272,035 157,335 54,833 335,921 -36.74%
PBT 44,330 14,443 94,824 67,179 36,994 10,236 90,098 -37.70%
Tax -11,245 -3,831 -24,968 -17,598 -10,004 -3,295 -23,039 -38.03%
NP 33,085 10,612 69,856 49,581 26,990 6,941 67,059 -37.58%
-
NP to SH 33,085 10,612 69,856 49,581 26,990 6,941 67,059 -37.58%
-
Tax Rate 25.37% 26.52% 26.33% 26.20% 27.04% 32.19% 25.57% -
Total Cost 136,003 49,150 316,176 222,454 130,345 47,892 268,862 -36.54%
-
Net Worth 347,632 315,138 315,349 291,888 263,902 243,333 205,145 42.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 347,632 315,138 315,349 291,888 263,902 243,333 205,145 42.18%
NOSH 399,577 398,909 399,177 399,846 399,851 398,908 336,303 12.19%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 19.57% 17.76% 18.10% 18.23% 17.15% 12.66% 19.96% -
ROE 9.52% 3.37% 22.15% 16.99% 10.23% 2.85% 32.69% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 42.32 14.98 96.71 68.03 39.35 13.75 99.89 -43.62%
EPS 8.28 2.66 17.50 12.40 6.75 1.74 19.94 -44.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.79 0.79 0.73 0.66 0.61 0.61 26.73%
Adjusted Per Share Value based on latest NOSH - 399,840
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 42.27 14.94 96.51 68.01 39.33 13.71 83.98 -36.75%
EPS 8.27 2.65 17.46 12.40 6.75 1.74 16.76 -37.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8691 0.7878 0.7884 0.7297 0.6598 0.6083 0.5129 42.17%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - -
Price 0.40 0.42 0.37 0.32 0.48 0.52 0.00 -
P/RPS 0.95 2.80 0.38 0.47 1.22 3.78 0.00 -
P/EPS 4.83 15.79 2.11 2.58 7.11 29.89 0.00 -
EY 20.70 6.33 47.30 38.75 14.06 3.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.47 0.44 0.73 0.85 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 06/08/12 23/05/12 27/02/12 17/11/11 05/08/11 09/05/11 24/02/11 -
Price 0.38 0.41 0.43 0.38 0.34 0.50 0.53 -
P/RPS 0.90 2.74 0.44 0.56 0.86 3.64 0.53 42.38%
P/EPS 4.59 15.41 2.46 3.06 5.04 28.74 2.66 43.91%
EY 21.79 6.49 40.70 32.63 19.85 3.48 37.62 -30.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.54 0.52 0.52 0.82 0.87 -36.54%

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