[MELEWAR] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -41.25%
YoY- -2374.85%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,014,316 904,624 857,814 869,994 873,824 754,838 718,064 25.81%
PBT -29,932 -150,040 -85,272 -97,086 -65,920 4,910 22,665 -
Tax 320 4,830 3,224 2,384 -1,580 -1,644 -2,374 -
NP -29,612 -145,210 -82,048 -94,702 -67,500 3,266 20,290 -
-
NP to SH -29,156 -135,865 -76,866 -88,446 -62,616 5,925 20,901 -
-
Tax Rate - - - - - 33.48% 10.47% -
Total Cost 1,043,928 1,049,834 939,862 964,696 941,324 751,572 697,773 30.71%
-
Net Worth 403,686 446,535 484,874 500,661 534,581 541,260 530,051 -16.56%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 403,686 446,535 484,874 500,661 534,581 541,260 530,051 -16.56%
NOSH 225,523 225,523 225,523 225,523 225,561 225,525 225,553 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.92% -16.05% -9.56% -10.89% -7.72% 0.43% 2.83% -
ROE -7.22% -30.43% -15.85% -17.67% -11.71% 1.09% 3.94% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 449.76 401.12 380.37 385.77 387.40 334.70 318.36 25.82%
EPS -12.92 -60.24 -34.08 -39.22 -27.76 2.63 9.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.98 2.15 2.22 2.37 2.40 2.35 -16.55%
Adjusted Per Share Value based on latest NOSH - 225,523
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 282.18 251.66 238.64 242.03 243.10 209.99 199.76 25.81%
EPS -8.11 -37.80 -21.38 -24.61 -17.42 1.65 5.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.123 1.2423 1.3489 1.3928 1.4872 1.5058 1.4746 -16.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.26 0.33 0.38 0.49 0.55 0.77 0.81 -
P/RPS 0.06 0.08 0.10 0.13 0.14 0.23 0.25 -61.27%
P/EPS -2.01 -0.55 -1.11 -1.25 -1.98 29.31 8.74 -
EY -49.72 -182.56 -89.69 -80.04 -50.47 3.41 11.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.18 0.22 0.23 0.32 0.34 -41.96%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 29/05/12 28/02/12 25/11/11 29/08/11 27/05/11 -
Price 0.31 0.30 0.37 0.44 0.48 0.68 0.82 -
P/RPS 0.07 0.07 0.10 0.11 0.12 0.20 0.26 -58.20%
P/EPS -2.40 -0.50 -1.09 -1.12 -1.73 25.88 8.85 -
EY -41.70 -200.81 -92.12 -89.13 -57.83 3.86 11.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.15 0.17 0.20 0.20 0.28 0.35 -38.12%

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