[MAXWELL] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -172.47%
YoY- -8332.43%
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 194,152 207,709 197,076 79,576 230,337 237,192 170,456 9.03%
PBT -62,350 -57,361 5,786 -12,180 26,564 35,782 18,970 -
Tax -2,806 -3,872 -5,132 -4 -9,751 -11,568 -7,010 -45.59%
NP -65,156 -61,233 654 -12,184 16,813 24,214 11,960 -
-
NP to SH -65,156 -61,233 654 -12,184 16,813 24,214 11,960 -
-
Tax Rate - - 88.70% - 36.71% 32.33% 36.95% -
Total Cost 259,308 268,942 196,422 91,760 213,524 212,977 158,496 38.72%
-
Net Worth 513,071 560,642 478,237 518,215 497,155 474,979 446,506 9.67%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 513,071 560,642 478,237 518,215 497,155 474,979 446,506 9.67%
NOSH 397,729 397,619 408,750 395,584 397,724 399,142 398,666 -0.15%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -33.56% -29.48% 0.33% -15.31% 7.30% 10.21% 7.02% -
ROE -12.70% -10.92% 0.14% -2.35% 3.38% 5.10% 2.68% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 48.82 52.24 48.21 20.12 57.91 59.43 42.76 9.21%
EPS -16.38 -15.40 0.16 -3.08 4.22 6.07 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.41 1.17 1.31 1.25 1.19 1.12 9.85%
Adjusted Per Share Value based on latest NOSH - 395,584
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 48.54 51.93 49.27 19.89 57.58 59.30 42.61 9.04%
EPS -16.29 -15.31 0.16 -3.05 4.20 6.05 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2827 1.4016 1.1956 1.2955 1.2429 1.1874 1.1163 9.67%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.085 0.105 0.11 0.185 0.195 0.225 0.23 -
P/RPS 0.17 0.20 0.23 0.92 0.34 0.38 0.54 -53.62%
P/EPS -0.52 -0.68 68.75 -6.01 4.61 3.71 7.67 -
EY -192.73 -146.67 1.45 -16.65 21.68 26.96 13.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.07 0.09 0.14 0.16 0.19 0.21 -51.82%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 25/11/14 28/08/14 -
Price 0.055 0.09 0.095 0.12 0.225 0.215 0.245 -
P/RPS 0.11 0.17 0.20 0.60 0.39 0.36 0.57 -66.50%
P/EPS -0.34 -0.58 59.38 -3.90 5.32 3.54 8.17 -
EY -297.85 -171.11 1.68 -25.67 18.79 28.22 12.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.06 0.08 0.09 0.18 0.18 0.22 -67.80%

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