[MELEWAR] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -15.66%
YoY- 106.4%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 786,300 816,093 800,773 778,996 745,200 772,785 767,666 1.61%
PBT 4,508 11,245 18,665 20,786 24,524 -55,151 -66,330 -
Tax -8,212 -7,181 -7,401 -7,910 -10,072 -12,662 -13,028 -26.46%
NP -3,704 4,064 11,264 12,876 14,452 -67,813 -79,358 -87.01%
-
NP to SH -5,556 -626 5,512 6,508 7,716 -78,807 -91,162 -84.48%
-
Tax Rate 182.17% 63.86% 39.65% 38.05% 41.07% - - -
Total Cost 790,004 812,029 789,509 766,120 730,748 840,598 847,025 -4.53%
-
Net Worth 217,764 248,075 245,820 245,820 243,564 241,309 243,564 -7.18%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 217,764 248,075 245,820 245,820 243,564 241,309 243,564 -7.18%
NOSH 359,417 225,523 225,523 225,523 225,523 225,523 225,523 36.40%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -0.47% 0.50% 1.41% 1.65% 1.94% -8.78% -10.34% -
ROE -2.55% -0.25% 2.24% 2.65% 3.17% -32.66% -37.43% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 274.42 361.87 355.07 345.42 330.43 342.66 340.39 -13.36%
EPS -1.92 -0.28 2.44 2.88 3.44 -34.94 -40.43 -86.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 1.10 1.09 1.09 1.08 1.07 1.08 -20.86%
Adjusted Per Share Value based on latest NOSH - 225,523
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 218.42 226.69 222.44 216.39 207.00 214.66 213.24 1.61%
EPS -1.54 -0.17 1.53 1.81 2.14 -21.89 -25.32 -84.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6049 0.6891 0.6828 0.6828 0.6766 0.6703 0.6766 -7.18%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.15 0.185 0.205 0.24 0.285 0.315 0.305 -
P/RPS 0.05 0.05 0.06 0.07 0.09 0.09 0.09 -32.39%
P/EPS -7.74 -66.65 8.39 8.32 8.33 -0.90 -0.75 373.33%
EY -12.93 -1.50 11.92 12.02 12.00 -110.93 -132.53 -78.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.19 0.22 0.26 0.29 0.28 -20.07%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 30/05/18 28/02/18 28/11/17 29/08/17 30/05/17 -
Price 0.125 0.15 0.18 0.225 0.235 0.275 0.34 -
P/RPS 0.05 0.04 0.05 0.07 0.07 0.08 0.10 -36.97%
P/EPS -6.45 -54.04 7.36 7.80 6.87 -0.79 -0.84 288.73%
EY -15.51 -1.85 13.58 12.83 14.56 -127.07 -118.89 -74.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.14 0.17 0.21 0.22 0.26 0.31 -35.63%

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