[MELEWAR] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -32.87%
YoY- 127.87%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 767,666 740,968 750,412 606,810 577,937 563,358 539,128 26.53%
PBT -66,330 -75,722 -4,236 23,065 24,264 20,542 13,280 -
Tax -13,028 -12,572 -13,608 -8,206 -7,056 -6,956 -5,664 74.16%
NP -79,358 -88,294 -17,844 14,859 17,208 13,586 7,616 -
-
NP to SH -91,162 -101,742 -32,372 8,234 12,266 9,908 5,916 -
-
Tax Rate - - - 35.58% 29.08% 33.86% 42.65% -
Total Cost 847,025 829,262 768,256 591,951 560,729 549,772 531,512 36.39%
-
Net Worth 243,564 261,606 304,456 311,221 302,200 297,690 295,435 -12.06%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 243,564 261,606 304,456 311,221 302,200 297,690 295,435 -12.06%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -10.34% -11.92% -2.38% 2.45% 2.98% 2.41% 1.41% -
ROE -37.43% -38.89% -10.63% 2.65% 4.06% 3.33% 2.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 340.39 328.56 332.74 269.07 256.27 249.80 239.06 26.53%
EPS -40.43 -45.12 -14.36 3.65 5.44 4.40 2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.16 1.35 1.38 1.34 1.32 1.31 -12.06%
Adjusted Per Share Value based on latest NOSH - 225,523
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 213.56 206.14 208.76 168.81 160.78 156.73 149.98 26.54%
EPS -25.36 -28.30 -9.01 2.29 3.41 2.76 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6776 0.7278 0.847 0.8658 0.8407 0.8282 0.8219 -12.06%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.305 0.375 0.56 0.335 0.35 0.21 0.23 -
P/RPS 0.09 0.11 0.17 0.12 0.14 0.08 0.10 -6.77%
P/EPS -0.75 -0.83 -3.90 9.18 6.43 4.78 8.77 -
EY -132.53 -120.30 -25.63 10.90 15.54 20.92 11.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.41 0.24 0.26 0.16 0.18 34.21%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 23/02/17 28/11/16 30/08/16 27/05/16 24/02/16 26/11/15 -
Price 0.34 0.375 0.525 0.375 0.345 0.22 0.21 -
P/RPS 0.10 0.11 0.16 0.14 0.13 0.09 0.09 7.26%
P/EPS -0.84 -0.83 -3.66 10.27 6.34 5.01 8.01 -
EY -118.89 -120.30 -27.34 9.74 15.77 19.97 12.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.39 0.27 0.26 0.17 0.16 55.35%

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