[MAXWELL] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 91.72%
YoY- -25640.0%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 0 0 8,428 38,090 57,243 78,644 19,894 -
PBT -4,278 -31,720 22,876 -3,933 -45,914 5,937 -3,045 25.36%
Tax 0 0 1 102 -339 -2,564 -1 -
NP -4,278 -31,720 22,877 -3,831 -46,253 3,373 -3,046 25.33%
-
NP to SH -4,278 -31,720 22,877 -3,831 -46,253 3,373 -3,046 25.33%
-
Tax Rate - - -0.00% - - 43.19% - -
Total Cost 4,278 31,720 -14,449 41,921 103,496 75,271 22,940 -67.25%
-
Net Worth 469,475 465,665 461,518 534,743 560,762 464,283 518,215 -6.35%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 469,475 465,665 461,518 534,743 560,762 464,283 518,215 -6.35%
NOSH 400,000 398,005 397,860 399,062 397,704 396,823 395,584 0.74%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.00% 0.00% 271.44% -10.06% -80.80% 4.29% -15.31% -
ROE -0.91% -6.81% 4.96% -0.72% -8.25% 0.73% -0.59% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.00 0.00 2.12 9.54 14.39 19.82 5.03 -
EPS -1.08 -7.95 5.75 -0.96 -11.63 0.85 -0.77 25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.16 1.34 1.41 1.17 1.31 -6.71%
Adjusted Per Share Value based on latest NOSH - 399,062
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.00 0.00 2.11 9.52 14.31 19.66 4.97 -
EPS -1.07 -7.93 5.72 -0.96 -11.56 0.84 -0.76 25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1737 1.1642 1.1538 1.3369 1.4019 1.1607 1.2955 -6.35%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.02 0.02 0.045 0.085 0.105 0.11 0.185 -
P/RPS 0.00 0.00 2.12 0.89 0.73 0.56 3.68 -
P/EPS -1.86 -0.25 0.78 -8.85 -0.90 12.94 -24.03 -81.75%
EY -53.76 -398.49 127.78 -11.29 -110.76 7.73 -4.16 448.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.04 0.06 0.07 0.09 0.14 -72.57%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.025 0.03 0.02 0.055 0.09 0.095 0.12 -
P/RPS 0.00 0.00 0.94 0.58 0.63 0.48 2.39 -
P/EPS -2.33 -0.38 0.35 -5.73 -0.77 11.18 -15.58 -71.72%
EY -43.01 -265.66 287.50 -17.45 -129.22 8.95 -6.42 254.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.03 0.02 0.04 0.06 0.08 0.09 -63.21%

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