[MELEWAR] QoQ TTM Result on 30-Jun-2018 [#4]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 90.07%
YoY- 99.21%
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 757,426 812,021 826,368 816,093 797,615 791,799 771,482 -1.21%
PBT -20,766 -4,335 6,241 11,245 8,596 -6,897 -47,961 -42.79%
Tax -1,001 -4,178 -6,716 -7,181 -8,442 -10,331 -11,778 -80.69%
NP -21,767 -8,513 -475 4,064 154 -17,228 -59,739 -49.01%
-
NP to SH -20,276 -9,365 -3,944 -626 -6,301 -24,682 -68,785 -55.74%
-
Tax Rate - - 107.61% 63.86% 98.21% - - -
Total Cost 779,193 820,534 826,843 812,029 797,461 809,027 831,221 -4.22%
-
Net Worth 269,563 242,231 217,764 248,075 245,820 245,820 243,564 7.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 269,563 242,231 217,764 248,075 245,820 245,820 243,564 7.00%
NOSH 359,418 359,417 359,417 225,523 225,523 225,523 225,523 36.47%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -2.87% -1.05% -0.06% 0.50% 0.02% -2.18% -7.74% -
ROE -7.52% -3.87% -1.81% -0.25% -2.56% -10.04% -28.24% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 210.74 251.42 288.40 361.87 353.67 351.09 342.09 -27.62%
EPS -5.64 -2.90 -1.38 -0.28 -2.79 -10.94 -30.50 -67.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.76 1.10 1.09 1.09 1.08 -21.59%
Adjusted Per Share Value based on latest NOSH - 225,523
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 210.71 225.90 229.89 227.04 221.89 220.28 214.62 -1.21%
EPS -5.64 -2.61 -1.10 -0.17 -1.75 -6.87 -19.14 -55.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7499 0.6739 0.6058 0.6901 0.6839 0.6839 0.6776 6.99%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.14 0.11 0.15 0.185 0.205 0.24 0.285 -
P/RPS 0.07 0.04 0.05 0.05 0.06 0.07 0.08 -8.52%
P/EPS -2.48 -3.79 -10.90 -66.65 -7.34 -2.19 -0.93 92.41%
EY -40.30 -26.36 -9.18 -1.50 -13.63 -45.60 -107.02 -47.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.15 0.20 0.17 0.19 0.22 0.26 -18.88%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 27/02/19 27/11/18 28/08/18 30/05/18 28/02/18 28/11/17 -
Price 0.12 0.115 0.125 0.15 0.18 0.225 0.235 -
P/RPS 0.06 0.05 0.04 0.04 0.05 0.06 0.07 -9.77%
P/EPS -2.13 -3.97 -9.08 -54.04 -6.44 -2.06 -0.77 97.17%
EY -47.01 -25.21 -11.01 -1.85 -15.52 -48.64 -129.79 -49.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.15 0.16 0.14 0.17 0.21 0.22 -19.14%

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