[MELEWAR] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -417.18%
YoY- -612.15%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 242,129 257,776 253,579 261,263 208,364 216,541 218,456 7.09%
PBT -49,337 -27,904 -7,483 -69,442 -15,411 -32,063 -16,480 107.58%
Tax -1,340 -1,792 80 2,412 1,226 1,587 -395 125.60%
NP -50,677 -29,696 -7,403 -67,030 -14,185 -30,476 -16,875 108.01%
-
NP to SH -50,276 -30,326 -7,289 -69,442 -13,427 -28,569 -15,654 117.52%
-
Tax Rate - - - - - - - -
Total Cost 292,806 287,472 260,982 328,293 222,549 247,017 235,331 15.66%
-
Net Worth 331,518 374,368 403,686 446,535 484,874 500,661 534,581 -27.25%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 331,518 374,368 403,686 446,535 484,874 500,661 534,581 -27.25%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,561 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -20.93% -11.52% -2.92% -25.66% -6.81% -14.07% -7.72% -
ROE -15.17% -8.10% -1.81% -15.55% -2.77% -5.71% -2.93% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 107.36 114.30 112.44 115.85 92.39 96.02 96.85 7.10%
EPS -22.29 -13.45 -3.23 -30.79 -5.95 -12.67 -6.94 117.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.66 1.79 1.98 2.15 2.22 2.37 -27.24%
Adjusted Per Share Value based on latest NOSH - 225,523
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 67.26 71.60 70.44 72.57 57.88 60.15 60.68 7.09%
EPS -13.97 -8.42 -2.02 -19.29 -3.73 -7.94 -4.35 117.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9209 1.0399 1.1214 1.2404 1.3469 1.3907 1.4849 -27.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.24 0.27 0.26 0.33 0.38 0.49 0.55 -
P/RPS 0.22 0.24 0.23 0.28 0.41 0.51 0.57 -46.95%
P/EPS -1.08 -2.01 -8.04 -1.07 -6.38 -3.87 -7.93 -73.49%
EY -92.89 -49.80 -12.43 -93.31 -15.67 -25.85 -12.62 277.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.15 0.17 0.18 0.22 0.23 -21.47%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 28/11/12 30/08/12 29/05/12 28/02/12 25/11/11 -
Price 0.30 0.255 0.31 0.30 0.37 0.44 0.48 -
P/RPS 0.28 0.22 0.28 0.26 0.40 0.46 0.50 -32.03%
P/EPS -1.35 -1.90 -9.59 -0.97 -6.21 -3.47 -6.92 -66.32%
EY -74.31 -52.73 -10.43 -102.64 -16.09 -28.79 -14.46 197.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.17 0.15 0.17 0.20 0.20 0.00%

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