[MAXWELL] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -394.45%
YoY- 4.34%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 0 0 8,428 98,538 85,228 159,859 169,088 -
PBT -871 -8,459 -8,844 2,893 9,485 36,510 44,330 -
Tax -1 -1 0 -2,566 -3,505 -9,483 -11,245 -78.85%
NP -872 -8,460 -8,844 327 5,980 27,027 33,085 -
-
NP to SH -872 -8,460 -8,844 327 5,980 27,027 33,085 -
-
Tax Rate - - - 88.70% 36.95% 25.97% 25.37% -
Total Cost 872 8,460 17,272 98,211 79,248 132,832 136,003 -56.88%
-
Net Worth 259,259 398,860 466,102 478,237 446,506 427,162 347,632 -4.76%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 259,259 398,860 466,102 478,237 446,506 427,162 347,632 -4.76%
NOSH 400,000 400,000 398,378 408,750 398,666 399,217 399,577 0.01%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.00% 0.00% -104.94% 0.33% 7.02% 16.91% 19.57% -
ROE -0.34% -2.12% -1.90% 0.07% 1.34% 6.33% 9.52% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.00 0.00 2.12 24.11 21.38 40.04 42.32 -
EPS 0.22 -2.12 -2.22 0.08 1.50 6.77 8.28 -45.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 1.00 1.17 1.17 1.12 1.07 0.87 -4.74%
Adjusted Per Share Value based on latest NOSH - 400,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.00 0.00 2.11 24.63 21.31 39.96 42.27 -
EPS -0.22 -2.12 -2.21 0.08 1.50 6.76 8.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6481 0.9972 1.1653 1.1956 1.1163 1.0679 0.8691 -4.77%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.01 0.02 0.02 0.11 0.23 0.295 0.40 -
P/RPS 0.00 0.00 0.95 0.46 1.08 0.74 0.95 -
P/EPS -4.57 -0.94 -0.90 137.50 15.33 4.36 4.83 -
EY -21.86 -106.05 -111.00 0.73 6.52 22.95 20.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.02 0.09 0.21 0.28 0.46 -40.68%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 30/08/17 30/08/16 28/08/15 28/08/14 26/08/13 06/08/12 -
Price 0.01 0.02 0.03 0.095 0.245 0.30 0.38 -
P/RPS 0.00 0.00 1.42 0.39 1.15 0.75 0.90 -
P/EPS -4.57 -0.94 -1.35 118.75 16.33 4.43 4.59 -
EY -21.86 -106.05 -74.00 0.84 6.12 22.57 21.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.03 0.08 0.22 0.28 0.44 -40.24%

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