[MAXWELL] YoY TTM Result on 30-Sep-2017 [#3]

Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 2.67%
YoY- -384.52%
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 0 46,518 208,224 233,504 356,143 412,371 362,614 -
PBT -85,557 -17,055 -41,932 32,861 79,761 103,868 88,659 -
Tax 0 103 -3,979 -10,663 -21,178 -26,751 -23,711 -
NP -85,557 -16,952 -45,911 22,198 58,583 77,117 64,948 -
-
NP to SH -82,135 -16,952 -45,911 22,198 58,583 77,117 64,948 -
-
Tax Rate - - - 32.45% 26.55% 25.75% 26.74% -
Total Cost 85,557 63,470 254,135 211,306 297,560 335,254 297,666 -18.74%
-
Net Worth 398,860 469,475 560,762 475,219 450,518 355,356 291,883 5.33%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 398,860 469,475 560,762 475,219 450,518 355,356 291,883 5.33%
NOSH 400,000 397,860 397,704 399,344 398,689 399,277 399,840 0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.00% -36.44% -22.05% 9.51% 16.45% 18.70% 17.91% -
ROE -20.59% -3.61% -8.19% 4.67% 13.00% 21.70% 22.25% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.00 11.69 52.36 58.47 89.33 103.28 90.69 -
EPS -20.59 -4.26 -11.54 5.56 14.69 19.31 16.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.18 1.41 1.19 1.13 0.89 0.73 5.38%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.00 11.63 52.06 58.38 89.04 103.09 90.65 -
EPS -20.53 -4.24 -11.48 5.55 14.65 19.28 16.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9972 1.1737 1.4019 1.188 1.1263 0.8884 0.7297 5.33%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.02 0.02 0.105 0.225 0.295 0.33 0.32 -
P/RPS 0.00 0.17 0.20 0.38 0.33 0.32 0.35 -
P/EPS -0.10 -0.47 -0.91 4.05 2.01 1.71 1.97 -
EY -1,029.62 -213.04 -109.94 24.70 49.81 58.53 50.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.07 0.19 0.26 0.37 0.44 -40.23%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 30/11/16 30/11/15 25/11/14 28/11/13 22/11/12 17/11/11 -
Price 0.02 0.025 0.09 0.215 0.295 0.32 0.38 -
P/RPS 0.00 0.21 0.17 0.37 0.33 0.31 0.42 -
P/EPS -0.10 -0.59 -0.78 3.87 2.01 1.66 2.34 -
EY -1,029.62 -170.43 -128.27 25.85 49.81 60.36 42.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.06 0.18 0.26 0.36 0.52 -41.87%

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