[MELEWAR] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -13.79%
YoY- -311.35%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 319,320 135,761 599,545 473,317 366,293 220,922 703,345 -40.84%
PBT 65,100 22,834 -246,698 -255,497 -219,461 -134,972 56,478 9.90%
Tax -5,023 -779 73,991 60,436 56,093 40,610 -725 262.14%
NP 60,077 22,055 -172,707 -195,061 -163,368 -94,362 55,753 5.09%
-
NP to SH 55,650 23,198 -155,975 -177,638 -156,109 -95,591 44,854 15.41%
-
Tax Rate 7.72% 3.41% - - - - 1.28% -
Total Cost 259,243 113,706 772,252 668,378 529,661 315,284 647,592 -45.59%
-
Net Worth 509,598 477,937 455,661 430,897 449,055 516,769 615,952 -11.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 9,024 -
Div Payout % - - - - - - 20.12% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 509,598 477,937 455,661 430,897 449,055 516,769 615,952 -11.84%
NOSH 225,486 225,442 225,575 225,600 225,656 225,663 225,623 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.81% 16.25% -28.81% -41.21% -44.60% -42.71% 7.93% -
ROE 10.92% 4.85% -34.23% -41.23% -34.76% -18.50% 7.28% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 141.61 60.22 265.79 209.80 162.32 97.90 311.73 -40.82%
EPS 24.68 10.29 -69.14 -78.74 -69.18 -42.36 19.88 15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 2.26 2.12 2.02 1.91 1.99 2.29 2.73 -11.80%
Adjusted Per Share Value based on latest NOSH - 225,445
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 88.83 37.77 166.79 131.68 101.90 61.46 195.67 -40.84%
EPS 15.48 6.45 -43.39 -49.42 -43.43 -26.59 12.48 15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.51 -
NAPS 1.4177 1.3296 1.2676 1.1987 1.2493 1.4376 1.7136 -11.84%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.64 0.60 0.61 0.44 0.51 0.64 0.77 -
P/RPS 0.45 1.00 0.23 0.21 0.31 0.65 0.25 47.81%
P/EPS 2.59 5.83 -0.88 -0.56 -0.74 -1.51 3.87 -23.43%
EY 38.56 17.15 -113.35 -178.95 -135.65 -66.19 25.82 30.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.19 -
P/NAPS 0.28 0.28 0.30 0.23 0.26 0.28 0.28 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 28/08/09 29/05/09 26/02/09 24/11/08 26/08/08 -
Price 0.65 0.60 0.62 0.62 0.50 0.57 0.70 -
P/RPS 0.46 1.00 0.23 0.30 0.31 0.58 0.22 63.29%
P/EPS 2.63 5.83 -0.90 -0.79 -0.72 -1.35 3.52 -17.61%
EY 37.97 17.15 -111.53 -127.00 -138.36 -74.32 28.40 21.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.29 0.28 0.31 0.32 0.25 0.25 0.26 7.53%

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