[MAXWELL] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -55.97%
YoY- -13.23%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 55,610 82,372 103,879 55,980 113,912 129,287 109,326 -36.19%
PBT 6,024 15,088 24,115 12,395 28,163 31,893 29,887 -65.52%
Tax -1,987 -4,443 -6,296 -3,187 -7,252 -8,136 -7,414 -58.33%
NP 4,037 10,645 17,819 9,208 20,911 23,757 22,473 -68.06%
-
NP to SH 4,037 10,645 17,819 9,208 20,911 23,757 22,473 -68.06%
-
Tax Rate 32.98% 29.45% 26.11% 25.71% 25.75% 25.51% 24.81% -
Total Cost 51,573 71,727 86,060 46,772 93,001 105,530 86,853 -29.28%
-
Net Worth 463,196 450,518 427,496 394,628 379,111 355,356 347,273 21.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 463,196 450,518 427,496 394,628 379,111 355,356 347,273 21.10%
NOSH 399,306 398,689 399,529 398,614 399,064 399,277 399,165 0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.26% 12.92% 17.15% 16.45% 18.36% 18.38% 20.56% -
ROE 0.87% 2.36% 4.17% 2.33% 5.52% 6.69% 6.47% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.93 20.66 26.00 14.04 28.54 32.38 27.39 -36.20%
EPS 1.01 2.67 4.46 2.31 5.24 5.95 5.63 -68.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.13 1.07 0.99 0.95 0.89 0.87 21.07%
Adjusted Per Share Value based on latest NOSH - 398,614
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.90 20.59 25.97 14.00 28.48 32.32 27.33 -36.20%
EPS 1.01 2.66 4.45 2.30 5.23 5.94 5.62 -68.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.158 1.1263 1.0687 0.9866 0.9478 0.8884 0.8682 21.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.295 0.295 0.295 0.31 0.32 0.33 0.40 -
P/RPS 2.12 1.43 1.13 2.21 1.12 1.02 1.46 28.14%
P/EPS 29.18 11.05 6.61 13.42 6.11 5.55 7.10 155.91%
EY 3.43 9.05 15.12 7.45 16.38 18.03 14.08 -60.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.28 0.31 0.34 0.37 0.46 -33.32%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 26/08/13 29/05/13 26/02/13 22/11/12 06/08/12 -
Price 0.30 0.295 0.30 0.33 0.295 0.32 0.38 -
P/RPS 2.15 1.43 1.15 2.35 1.03 0.99 1.39 33.64%
P/EPS 29.67 11.05 6.73 14.29 5.63 5.38 6.75 167.61%
EY 3.37 9.05 14.87 7.00 17.76 18.59 14.82 -62.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.28 0.33 0.31 0.36 0.44 -29.51%

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