[MELEWAR] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 94.64%
YoY- 53.44%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 760,430 753,484 511,355 253,579 904,624 643,361 434,997 45.16%
PBT 5,677 -84,724 -35,387 -7,483 -150,040 -63,954 -48,543 -
Tax -221,389 -3,052 -1,712 80 4,830 2,418 1,192 -
NP -215,712 -87,776 -37,099 -7,403 -145,210 -61,536 -47,351 175.06%
-
NP to SH -214,960 -87,891 -37,615 -7,289 -135,865 -57,650 -44,223 187.22%
-
Tax Rate 3,899.75% - - - - - - -
Total Cost 976,142 841,260 548,454 260,982 1,049,834 704,897 482,348 60.06%
-
Net Worth 205,225 331,518 374,368 403,686 446,535 484,874 500,661 -44.84%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 205,225 331,518 374,368 403,686 446,535 484,874 500,661 -44.84%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -28.37% -11.65% -7.26% -2.92% -16.05% -9.56% -10.89% -
ROE -104.74% -26.51% -10.05% -1.81% -30.43% -11.89% -8.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 337.19 334.11 226.74 112.44 401.12 285.28 192.88 45.16%
EPS -95.32 -38.97 -16.68 -3.23 -60.24 -25.56 -19.61 187.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 1.47 1.66 1.79 1.98 2.15 2.22 -44.84%
Adjusted Per Share Value based on latest NOSH - 225,523
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 211.23 209.30 142.04 70.44 251.28 178.71 120.83 45.16%
EPS -59.71 -24.41 -10.45 -2.02 -37.74 -16.01 -12.28 187.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5701 0.9209 1.0399 1.1214 1.2404 1.3469 1.3907 -44.84%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.25 0.24 0.27 0.26 0.33 0.38 0.49 -
P/RPS 0.07 0.07 0.12 0.23 0.08 0.13 0.25 -57.23%
P/EPS -0.26 -0.62 -1.62 -8.04 -0.55 -1.49 -2.50 -77.91%
EY -381.26 -162.38 -61.77 -12.43 -182.56 -67.27 -40.02 350.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.16 0.16 0.15 0.17 0.18 0.22 14.64%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 27/02/13 28/11/12 30/08/12 29/05/12 28/02/12 -
Price 0.19 0.30 0.255 0.31 0.30 0.37 0.44 -
P/RPS 0.06 0.09 0.11 0.28 0.07 0.13 0.23 -59.20%
P/EPS -0.20 -0.77 -1.53 -9.59 -0.50 -1.45 -2.24 -80.05%
EY -501.66 -129.91 -65.41 -10.43 -200.81 -69.09 -44.57 402.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.15 0.17 0.15 0.17 0.20 3.30%

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