[MELEWAR] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -50.05%
YoY- 68.48%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 703,256 624,624 596,503 671,757 715,672 735,976 694,007 0.88%
PBT 59,986 38,956 -3,705 -6,530 -3,892 4,872 29,673 59.53%
Tax -12,358 -5,280 -440 -2,100 -1,842 -2,448 -2,165 217.71%
NP 47,628 33,676 -4,145 -8,630 -5,734 2,424 27,508 43.95%
-
NP to SH 37,874 29,604 -1,444 -6,521 -4,346 2,032 30,685 14.99%
-
Tax Rate 20.60% 13.55% - - - 50.25% 7.30% -
Total Cost 655,628 590,948 600,648 680,387 721,406 733,552 666,499 -1.08%
-
Net Worth 345,041 334,258 327,070 319,882 323,476 327,070 327,070 3.61%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 345,041 334,258 327,070 319,882 323,476 327,070 327,070 3.61%
NOSH 359,418 359,418 359,418 359,418 359,418 359,418 359,418 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.77% 5.39% -0.69% -1.28% -0.80% 0.33% 3.96% -
ROE 10.98% 8.86% -0.44% -2.04% -1.34% 0.62% 9.38% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 195.67 173.79 165.96 186.90 199.12 204.77 193.09 0.88%
EPS 10.54 8.24 -0.40 -1.81 -1.20 0.56 9.00 11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 0.91 0.89 0.90 0.91 0.91 3.61%
Adjusted Per Share Value based on latest NOSH - 359,418
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 195.35 173.51 165.70 186.60 198.80 204.44 192.78 0.88%
EPS 10.52 8.22 -0.40 -1.81 -1.21 0.56 8.52 15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9584 0.9285 0.9085 0.8886 0.8985 0.9085 0.9085 3.61%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.545 0.20 0.21 0.14 0.17 0.13 0.12 -
P/RPS 0.28 0.12 0.13 0.07 0.09 0.06 0.06 177.95%
P/EPS 5.17 2.43 -52.27 -7.72 -14.06 22.99 1.41 136.84%
EY 19.34 41.18 -1.91 -12.96 -7.11 4.35 71.15 -57.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.22 0.23 0.16 0.19 0.14 0.13 166.69%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 28/08/20 29/05/20 28/02/20 27/11/19 29/08/19 -
Price 0.565 0.26 0.235 0.215 0.22 0.135 0.12 -
P/RPS 0.29 0.15 0.14 0.12 0.11 0.07 0.06 184.50%
P/EPS 5.36 3.16 -58.49 -11.85 -18.19 23.88 1.41 142.59%
EY 18.65 31.68 -1.71 -8.44 -5.50 4.19 71.15 -58.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.28 0.26 0.24 0.24 0.15 0.13 172.86%

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