[MAXWELL] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
09-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -59.84%
YoY--%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 113,996 114,700 102,502 54,833 90,579 96,883 0 -
PBT 27,645 30,185 26,758 10,236 23,396 26,534 0 -
Tax -7,370 -7,594 -6,709 -3,295 -6,113 -6,680 0 -
NP 20,275 22,591 20,049 6,941 17,283 19,854 0 -
-
NP to SH 20,275 22,591 20,049 6,941 17,283 19,854 0 -
-
Tax Rate 26.66% 25.16% 25.07% 32.19% 26.13% 25.18% - -
Total Cost 93,721 92,109 82,453 47,892 73,296 77,029 0 -
-
Net Worth 315,300 291,883 264,118 243,333 205,109 188,444 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 315,300 291,883 264,118 243,333 205,109 188,444 0 -
NOSH 399,114 399,840 400,179 398,908 336,245 336,508 0 -
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.79% 19.70% 19.56% 12.66% 19.08% 20.49% 0.00% -
ROE 6.43% 7.74% 7.59% 2.85% 8.43% 10.54% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.56 28.69 25.61 13.75 26.94 28.79 0.00 -
EPS 5.08 5.65 5.01 1.74 5.14 5.90 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.73 0.66 0.61 0.61 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 398,908
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.50 28.68 25.63 13.71 22.64 24.22 0.00 -
EPS 5.07 5.65 5.01 1.74 4.32 4.96 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7883 0.7297 0.6603 0.6083 0.5128 0.4711 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 - - - -
Price 0.37 0.32 0.48 0.52 0.00 0.00 0.00 -
P/RPS 1.30 1.12 1.87 3.78 0.00 0.00 0.00 -
P/EPS 7.28 5.66 9.58 29.89 0.00 0.00 0.00 -
EY 13.73 17.66 10.44 3.35 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.73 0.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 17/11/11 05/08/11 09/05/11 24/02/11 06/01/11 - -
Price 0.43 0.38 0.34 0.50 0.53 0.56 0.00 -
P/RPS 1.51 1.32 1.33 3.64 1.97 1.95 0.00 -
P/EPS 8.46 6.73 6.79 28.74 10.31 9.49 0.00 -
EY 11.81 14.87 14.74 3.48 9.70 10.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.52 0.82 0.87 1.00 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