[MELEWAR] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 22.19%
YoY- 264.77%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 182,881 187,603 173,357 151,774 146,897 134,782 161,115 8.77%
PBT -36,802 -1,059 4,867 7,927 6,951 3,320 -1,949 602.81%
Tax -2,884 -3,402 -2,914 -1,814 -2,062 -1,416 -539 204.36%
NP -39,686 -4,461 1,953 6,113 4,889 1,904 -2,488 528.36%
-
NP to SH -42,778 -8,093 -966 4,246 3,475 1,479 -1,856 702.23%
-
Tax Rate - - 59.87% 22.88% 29.66% 42.65% - -
Total Cost 222,567 192,064 171,404 145,661 142,008 132,878 163,603 22.66%
-
Net Worth 261,606 304,456 311,221 302,200 297,690 295,435 293,179 -7.28%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 261,606 304,456 311,221 302,200 297,690 295,435 293,179 -7.28%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -21.70% -2.38% 1.13% 4.03% 3.33% 1.41% -1.54% -
ROE -16.35% -2.66% -0.31% 1.41% 1.17% 0.50% -0.63% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 81.09 83.19 76.87 67.30 65.14 59.76 71.44 8.77%
EPS -18.97 -3.59 -0.43 1.88 1.54 0.66 -0.82 704.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.35 1.38 1.34 1.32 1.31 1.30 -7.28%
Adjusted Per Share Value based on latest NOSH - 225,523
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 50.80 52.11 48.15 42.16 40.80 37.44 44.75 8.77%
EPS -11.88 -2.25 -0.27 1.18 0.97 0.41 -0.52 697.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7267 0.8457 0.8645 0.8394 0.8269 0.8207 0.8144 -7.28%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.375 0.56 0.335 0.35 0.21 0.23 0.235 -
P/RPS 0.46 0.67 0.44 0.52 0.32 0.38 0.33 24.65%
P/EPS -1.98 -15.61 -78.21 18.59 13.63 35.07 -28.55 -82.98%
EY -50.58 -6.41 -1.28 5.38 7.34 2.85 -3.50 488.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.24 0.26 0.16 0.18 0.18 46.49%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 30/08/16 27/05/16 24/02/16 26/11/15 28/08/15 -
Price 0.375 0.525 0.375 0.345 0.22 0.21 0.26 -
P/RPS 0.46 0.63 0.49 0.51 0.34 0.35 0.36 17.66%
P/EPS -1.98 -14.63 -87.55 18.32 14.28 32.02 -31.59 -84.08%
EY -50.58 -6.84 -1.14 5.46 7.00 3.12 -3.17 528.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.27 0.26 0.17 0.16 0.20 36.60%

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