[MAXWELL] YoY TTM Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -16.96%
YoY- -53.61%
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 0 0 182,405 226,398 265,694 408,505 390,960 -
PBT -144,897 -112,778 -21,034 24,194 45,915 102,338 99,031 -
Tax 0 -1 -2,800 -9,101 -13,377 -25,989 -25,504 -
NP -144,897 -112,779 -23,834 15,093 32,538 76,349 73,527 -
-
NP to SH -144,897 -112,779 -23,834 15,093 32,538 76,349 73,527 -
-
Tax Rate - - - 37.62% 29.13% 25.40% 25.75% -
Total Cost 144,897 112,779 206,239 211,305 233,156 332,156 317,433 -12.24%
-
Net Worth 263,248 405,865 461,518 518,215 414,400 394,628 315,138 -2.95%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 263,248 405,865 461,518 518,215 414,400 394,628 315,138 -2.95%
NOSH 400,000 397,906 397,860 395,584 370,000 398,614 398,909 0.04%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.00% 0.00% -13.07% 6.67% 12.25% 18.69% 18.81% -
ROE -55.04% -27.79% -5.16% 2.91% 7.85% 19.35% 23.33% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.00 0.00 45.85 57.23 71.81 102.48 98.01 -
EPS -36.33 -28.34 -5.99 3.82 8.79 19.15 18.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 1.02 1.16 1.31 1.12 0.99 0.79 -2.95%
Adjusted Per Share Value based on latest NOSH - 395,584
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.00 0.00 45.60 56.60 66.42 102.13 97.74 -
EPS -36.22 -28.19 -5.96 3.77 8.13 19.09 18.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6581 1.0147 1.1538 1.2955 1.036 0.9866 0.7878 -2.95%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.02 0.03 0.045 0.185 0.28 0.31 0.42 -
P/RPS 0.00 0.00 0.10 0.32 0.39 0.30 0.43 -
P/EPS -0.06 -0.11 -0.75 4.85 3.18 1.62 2.28 -
EY -1,816.39 -944.77 -133.12 20.62 31.41 61.79 43.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.04 0.14 0.25 0.31 0.53 -38.02%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 30/05/17 31/05/16 29/05/15 29/05/14 29/05/13 23/05/12 -
Price 0.01 0.025 0.02 0.12 0.26 0.33 0.41 -
P/RPS 0.00 0.00 0.04 0.21 0.36 0.32 0.42 -
P/EPS -0.03 -0.09 -0.33 3.15 2.96 1.72 2.22 -
EY -3,632.77 -1,133.72 -299.53 31.79 33.82 58.04 44.96 -
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 0.23 0.33 0.52 -41.88%

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