[MAXWELL] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -395.62%
YoY- -33.08%
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 0 0 0 14,086 11,237 16,856 33,712 -
PBT -13,982 -16,918 -6,840 -86,708 17,496 -17,688 91,504 -
Tax 0 -2 -4 1 -34,990 0 4 -
NP -13,982 -16,920 -6,844 -86,707 -17,494 -17,688 91,508 -
-
NP to SH -13,982 -16,920 -6,844 -86,707 -17,494 -17,688 91,508 -
-
Tax Rate - - - - 199.99% - -0.00% -
Total Cost 13,982 16,920 6,844 100,793 28,731 34,544 -57,796 -
-
Net Worth 398,860 398,860 405,865 410,890 469,475 466,102 461,518 -9.26%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 398,860 398,860 405,865 410,890 469,475 466,102 461,518 -9.26%
NOSH 400,000 400,000 397,906 398,923 400,000 398,378 397,860 0.35%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.00% 0.00% 0.00% -615.55% -155.68% -104.94% 271.44% -
ROE -3.51% -4.24% -1.69% -21.10% -3.73% -3.79% 19.83% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.00 0.00 0.00 3.53 2.82 4.23 8.47 -
EPS -3.51 -4.24 -1.72 -21.74 -4.39 -4.44 23.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.02 1.03 1.18 1.17 1.16 -9.41%
Adjusted Per Share Value based on latest NOSH - 398,884
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.00 0.00 0.00 3.52 2.81 4.21 8.43 -
EPS -3.50 -4.23 -1.71 -21.68 -4.37 -4.42 22.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9972 0.9972 1.0147 1.0272 1.1737 1.1653 1.1538 -9.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.02 0.02 0.03 0.025 0.02 0.02 0.045 -
P/RPS 0.00 0.00 0.00 0.71 0.71 0.47 0.53 -
P/EPS -0.57 -0.47 -1.74 -0.12 -0.45 -0.45 0.20 -
EY -175.28 -212.10 -57.33 -869.41 -219.86 -222.00 511.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.03 0.02 0.02 0.02 0.04 -36.97%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 30/08/17 30/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.02 0.02 0.025 0.025 0.025 0.03 0.02 -
P/RPS 0.00 0.00 0.00 0.71 0.89 0.71 0.24 -
P/EPS -0.57 -0.47 -1.45 -0.12 -0.57 -0.68 0.09 -
EY -175.28 -212.10 -68.80 -869.41 -175.89 -148.00 1,150.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.02 0.02 0.02 0.03 0.02 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