[MELEWAR] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -92.84%
YoY- -89.38%
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 549,663 516,630 517,176 486,204 752,246 771,257 803,682 -22.42%
PBT -18,476 -22,308 -32,258 8,712 64,335 77,958 82,492 -
Tax 1,464 2,052 3,184 -4,816 -15,297 -22,389 -21,948 -
NP -17,012 -20,256 -29,074 3,896 49,038 55,569 60,544 -
-
NP to SH -13,385 -15,613 -22,454 2,556 35,721 40,837 44,696 -
-
Tax Rate - - - 55.28% 23.78% 28.72% 26.61% -
Total Cost 566,675 536,886 546,250 482,308 703,208 715,688 743,138 -16.57%
-
Net Worth 409,736 398,953 398,953 409,736 409,736 402,548 391,765 3.04%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 409,736 398,953 398,953 409,736 409,736 402,548 391,765 3.04%
NOSH 359,418 359,418 359,418 359,418 359,418 359,418 359,418 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -3.09% -3.92% -5.62% 0.80% 6.52% 7.21% 7.53% -
ROE -3.27% -3.91% -5.63% 0.62% 8.72% 10.14% 11.41% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 152.93 143.74 143.89 135.28 209.30 214.59 223.61 -22.42%
EPS -3.72 -4.35 -6.24 0.72 9.94 11.36 12.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.11 1.14 1.14 1.12 1.09 3.04%
Adjusted Per Share Value based on latest NOSH - 359,418
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 152.92 143.73 143.88 135.26 209.27 214.56 223.58 -22.42%
EPS -3.72 -4.34 -6.25 0.71 9.94 11.36 12.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1399 1.1099 1.1099 1.1399 1.1399 1.1199 1.0899 3.04%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.24 0.27 0.27 0.225 0.295 0.375 0.35 -
P/RPS 0.16 0.19 0.19 0.17 0.14 0.17 0.16 0.00%
P/EPS -6.44 -6.22 -4.32 31.64 2.97 3.30 2.81 -
EY -15.52 -16.09 -23.14 3.16 33.69 30.30 35.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.24 0.20 0.26 0.33 0.32 -24.54%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 22/02/23 24/11/22 30/08/22 31/05/22 24/02/22 -
Price 0.275 0.235 0.285 0.295 0.275 0.34 0.38 -
P/RPS 0.18 0.16 0.20 0.22 0.13 0.16 0.17 3.89%
P/EPS -7.38 -5.41 -4.56 41.48 2.77 2.99 3.06 -
EY -13.54 -18.49 -21.92 2.41 36.14 33.42 32.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.26 0.26 0.24 0.30 0.35 -22.29%

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