[MAXWELL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -84.81%
YoY- 52.89%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 412,286 298,374 169,088 59,762 386,032 272,035 157,335 89.51%
PBT 104,313 76,223 44,330 14,443 94,824 67,179 36,994 98.96%
Tax -26,634 -19,381 -11,245 -3,831 -24,968 -17,598 -10,004 91.52%
NP 77,679 56,842 33,085 10,612 69,856 49,581 26,990 101.68%
-
NP to SH 77,679 56,842 33,085 10,612 69,856 49,581 26,990 101.68%
-
Tax Rate 25.53% 25.43% 25.37% 26.52% 26.33% 26.20% 27.04% -
Total Cost 334,607 241,532 136,003 49,150 316,176 222,454 130,345 86.94%
-
Net Worth 379,380 355,512 347,632 315,138 315,349 291,888 263,902 27.23%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 379,380 355,512 347,632 315,138 315,349 291,888 263,902 27.23%
NOSH 399,347 399,451 399,577 398,909 399,177 399,846 399,851 -0.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.84% 19.05% 19.57% 17.76% 18.10% 18.23% 17.15% -
ROE 20.48% 15.99% 9.52% 3.37% 22.15% 16.99% 10.23% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 103.24 74.70 42.32 14.98 96.71 68.03 39.35 89.67%
EPS 19.45 14.23 8.28 2.66 17.50 12.40 6.75 101.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.89 0.87 0.79 0.79 0.73 0.66 27.34%
Adjusted Per Share Value based on latest NOSH - 398,909
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 103.07 74.59 42.27 14.94 96.51 68.01 39.33 89.52%
EPS 19.42 14.21 8.27 2.65 17.46 12.40 6.75 101.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9485 0.8888 0.8691 0.7878 0.7884 0.7297 0.6598 27.23%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.32 0.33 0.40 0.42 0.37 0.32 0.48 -
P/RPS 0.31 0.44 0.95 2.80 0.38 0.47 1.22 -59.71%
P/EPS 1.65 2.32 4.83 15.79 2.11 2.58 7.11 -62.06%
EY 60.79 43.12 20.70 6.33 47.30 38.75 14.06 164.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.46 0.53 0.47 0.44 0.73 -39.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 06/08/12 23/05/12 27/02/12 17/11/11 05/08/11 -
Price 0.295 0.32 0.38 0.41 0.43 0.38 0.34 -
P/RPS 0.29 0.43 0.90 2.74 0.44 0.56 0.86 -51.39%
P/EPS 1.52 2.25 4.59 15.41 2.46 3.06 5.04 -54.86%
EY 65.94 44.47 21.79 6.49 40.70 32.63 19.85 121.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.44 0.52 0.54 0.52 0.52 -29.05%

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