[MAXWELL] YoY Quarter Result on 30-Jun-2016 [#2]

Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -238.65%
YoY- -1040.41%
View:
Show?
Quarter 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 0 78,644 61,395 103,879 109,326 -
PBT 3,310 -6,749 -31,720 5,937 8,796 24,115 29,887 -30.68%
Tax 0 0 0 -2,564 -2,852 -6,296 -7,414 -
NP 3,310 -6,749 -31,720 3,373 5,944 17,819 22,473 -27.31%
-
NP to SH 3,310 -6,749 -31,720 3,373 5,944 17,819 22,473 -27.31%
-
Tax Rate 0.00% - - 43.19% 32.42% 26.11% 24.81% -
Total Cost -3,310 6,749 31,720 75,271 55,451 86,060 86,853 -
-
Net Worth 259,259 398,860 465,665 464,283 446,797 427,496 347,273 -4.75%
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 259,259 398,860 465,665 464,283 446,797 427,496 347,273 -4.75%
NOSH 400,000 400,000 398,005 396,823 398,926 399,529 399,165 0.03%
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% 0.00% 4.29% 9.68% 17.15% 20.56% -
ROE 1.28% -1.69% -6.81% 0.73% 1.33% 4.17% 6.47% -
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 0.00 19.82 15.39 26.00 27.39 -
EPS 0.83 -1.69 -7.95 0.85 1.49 4.46 5.63 -27.30%
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 - 398,005
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 0.00 19.66 15.35 25.97 27.33 -
EPS 0.83 -1.69 -7.93 0.84 1.49 4.45 5.62 -27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6481 0.9972 1.1642 1.1607 1.117 1.0687 0.8682 -4.75%
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 0.00 0.56 1.49 1.13 1.46 -
P/EPS 1.21 -1.18 -0.25 12.94 15.44 6.61 7.10 -25.53%
EY 82.99 -84.60 -398.49 7.73 6.48 15.12 14.08 34.38%
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 0.00 0.48 1.59 1.15 1.39 -
P/EPS 1.21 -1.18 -0.38 11.18 16.44 6.73 6.75 -24.90%
EY 82.99 -84.60 -265.66 8.95 6.08 14.87 14.82 33.24%
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