[MAXWELL] QoQ Quarter Result on 31-Dec-2010 [#4]

Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -12.95%
YoY--%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 114,700 102,502 54,833 90,579 96,883 0 0 -
PBT 30,185 26,758 10,236 23,396 26,534 0 0 -
Tax -7,594 -6,709 -3,295 -6,113 -6,680 0 0 -
NP 22,591 20,049 6,941 17,283 19,854 0 0 -
-
NP to SH 22,591 20,049 6,941 17,283 19,854 0 0 -
-
Tax Rate 25.16% 25.07% 32.19% 26.13% 25.18% - - -
Total Cost 92,109 82,453 47,892 73,296 77,029 0 0 -
-
Net Worth 291,883 264,118 243,333 205,109 188,444 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 291,883 264,118 243,333 205,109 188,444 0 0 -
NOSH 399,840 400,179 398,908 336,245 336,508 0 0 -
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.70% 19.56% 12.66% 19.08% 20.49% 0.00% 0.00% -
ROE 7.74% 7.59% 2.85% 8.43% 10.54% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.69 25.61 13.75 26.94 28.79 0.00 0.00 -
EPS 5.65 5.01 1.74 5.14 5.90 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.66 0.61 0.61 0.56 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 336,245
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.68 25.63 13.71 22.64 24.22 0.00 0.00 -
EPS 5.65 5.01 1.74 4.32 4.96 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7297 0.6603 0.6083 0.5128 0.4711 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 - - - - -
Price 0.32 0.48 0.52 0.00 0.00 0.00 0.00 -
P/RPS 1.12 1.87 3.78 0.00 0.00 0.00 0.00 -
P/EPS 5.66 9.58 29.89 0.00 0.00 0.00 0.00 -
EY 17.66 10.44 3.35 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.73 0.85 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 05/08/11 09/05/11 24/02/11 06/01/11 - - -
Price 0.38 0.34 0.50 0.53 0.56 0.00 0.00 -
P/RPS 1.32 1.33 3.64 1.97 1.95 0.00 0.00 -
P/EPS 6.73 6.79 28.74 10.31 9.49 0.00 0.00 -
EY 14.87 14.74 3.48 9.70 10.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.82 0.87 1.00 0.00 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