[MAXWELL] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 46.76%
YoY- -18.31%
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 16,856 197,076 170,456 319,718 338,176 314,670 296,920 -37.97%
PBT -17,688 5,786 18,970 73,020 88,660 73,988 80,334 -
Tax 0 -5,132 -7,010 -18,966 -22,490 -20,008 -20,490 -
NP -17,688 654 11,960 54,054 66,170 53,980 59,844 -
-
NP to SH -17,688 654 11,960 54,054 66,170 53,980 59,844 -
-
Tax Rate - 88.70% 36.95% 25.97% 25.37% 27.04% 25.51% -
Total Cost 34,544 196,422 158,496 265,664 272,006 260,690 237,076 -27.43%
-
Net Worth 466,102 478,237 446,506 427,162 347,632 263,902 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 466,102 478,237 446,506 427,162 347,632 263,902 0 -
NOSH 398,378 408,750 398,666 399,217 399,577 399,851 336,202 2.86%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -104.94% 0.33% 7.02% 16.91% 19.57% 17.15% 20.15% -
ROE -3.79% 0.14% 2.68% 12.65% 19.03% 20.45% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.23 48.21 42.76 80.09 84.63 78.70 88.32 -39.70%
EPS -4.44 0.16 3.00 13.54 16.56 13.50 17.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.12 1.07 0.87 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 399,529
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.21 49.27 42.61 79.93 84.54 78.67 74.23 -37.98%
EPS -4.42 0.16 2.99 13.51 16.54 13.50 14.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1653 1.1956 1.1163 1.0679 0.8691 0.6598 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 0.02 0.11 0.23 0.295 0.40 0.48 0.00 -
P/RPS 0.47 0.23 0.54 0.37 0.47 0.61 0.00 -
P/EPS -0.45 68.75 7.67 2.18 2.42 3.56 0.00 -
EY -222.00 1.45 13.04 45.90 41.40 28.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.09 0.21 0.28 0.46 0.73 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 28/08/14 26/08/13 06/08/12 05/08/11 - -
Price 0.03 0.095 0.245 0.30 0.38 0.34 0.00 -
P/RPS 0.71 0.20 0.57 0.37 0.45 0.43 0.00 -
P/EPS -0.68 59.38 8.17 2.22 2.29 2.52 0.00 -
EY -148.00 1.68 12.24 45.13 43.58 39.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.08 0.22 0.28 0.44 0.52 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