[MELEWAR] QoQ Quarter Result on 31-Dec-2019 [#2]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -627.76%
YoY- 34.55%
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 156,156 92,685 145,982 173,842 183,994 152,094 156,487 -0.14%
PBT 9,739 1,193 -2,952 -3,164 1,218 47,685 -12,825 -
Tax -1,320 1,135 -654 -309 -612 -2,794 1,581 -
NP 8,419 2,328 -3,606 -3,473 606 44,891 -11,244 -
-
NP to SH 7,401 3,447 -2,718 -2,681 508 46,201 -10,031 -
-
Tax Rate 13.55% -95.14% - - 50.25% 5.86% - -
Total Cost 147,737 90,357 149,588 177,315 183,388 107,203 167,731 -8.09%
-
Net Worth 334,258 327,070 319,882 323,476 327,070 327,070 269,563 15.37%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 334,258 327,070 319,882 323,476 327,070 327,070 269,563 15.37%
NOSH 359,418 359,418 359,418 359,418 359,418 359,418 359,418 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.39% 2.51% -2.47% -2.00% 0.33% 29.52% -7.19% -
ROE 2.21% 1.05% -0.85% -0.83% 0.16% 14.13% -3.72% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 43.45 25.79 40.62 48.37 51.19 42.32 43.54 -0.13%
EPS 2.06 0.96 -0.76 -0.75 0.14 12.85 -2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.89 0.90 0.91 0.91 0.75 15.37%
Adjusted Per Share Value based on latest NOSH - 359,418
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 43.44 25.78 40.61 48.36 51.19 42.31 43.53 -0.13%
EPS 2.06 0.96 -0.76 -0.75 0.14 12.85 -2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9299 0.9099 0.8899 0.8999 0.9099 0.9099 0.7499 15.37%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.20 0.21 0.14 0.17 0.13 0.12 0.14 -
P/RPS 0.46 0.81 0.34 0.35 0.25 0.28 0.32 27.28%
P/EPS 9.71 21.90 -18.51 -22.79 91.98 0.93 -5.02 -
EY 10.30 4.57 -5.40 -4.39 1.09 107.12 -19.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.16 0.19 0.14 0.13 0.19 10.23%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 29/05/20 28/02/20 27/11/19 29/08/19 28/05/19 -
Price 0.26 0.235 0.215 0.22 0.135 0.12 0.12 -
P/RPS 0.60 0.91 0.53 0.45 0.26 0.28 0.28 65.98%
P/EPS 12.63 24.50 -28.43 -29.49 95.51 0.93 -4.30 -
EY 7.92 4.08 -3.52 -3.39 1.05 107.12 -23.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.24 0.24 0.15 0.13 0.16 45.07%

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