[MAXWELL] YoY 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 19,894 23,833 55,980 59,762 54,833 0 -
PBT -3,045 688 12,395 14,443 10,236 0 -
Tax -1 -651 -3,187 -3,831 -3,295 0 -
NP -3,046 37 9,208 10,612 6,941 0 -
-
NP to SH -3,046 37 9,208 10,612 6,941 0 -
-
Tax Rate - 94.62% 25.71% 26.52% 32.19% - -
Total Cost 22,940 23,796 46,772 49,150 47,892 0 -
-
Net Worth 518,215 414,400 394,628 315,138 243,333 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 518,215 414,400 394,628 315,138 243,333 0 -
NOSH 395,584 370,000 398,614 398,909 398,908 336,243 3.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -15.31% 0.16% 16.45% 17.76% 12.66% 0.00% -
ROE -0.59% 0.01% 2.33% 3.37% 2.85% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.03 6.44 14.04 14.98 13.75 0.00 -
EPS -0.77 0.01 2.31 2.66 1.74 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.12 0.99 0.79 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 398,909
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.97 5.96 14.00 14.94 13.71 0.00 -
EPS -0.76 0.01 2.30 2.65 1.74 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2955 1.036 0.9866 0.7878 0.6083 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 0.185 0.28 0.31 0.42 0.52 0.00 -
P/RPS 3.68 4.35 2.21 2.80 3.78 0.00 -
P/EPS -24.03 2,800.00 13.42 15.79 29.89 0.00 -
EY -4.16 0.04 7.45 6.33 3.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.25 0.31 0.53 0.85 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/05/15 29/05/14 29/05/13 23/05/12 09/05/11 - -
Price 0.12 0.26 0.33 0.41 0.50 0.00 -
P/RPS 2.39 4.04 2.35 2.74 3.64 0.00 -
P/EPS -15.58 2,600.00 14.29 15.41 28.74 0.00 -
EY -6.42 0.04 7.00 6.49 3.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.23 0.33 0.52 0.82 0.00 -

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