[MELEWAR] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -138.35%
YoY- -106.15%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 904,624 859,651 886,782 815,361 754,838 738,266 690,880 19.70%
PBT -133,396 -76,043 -46,736 -5,176 4,910 -4,218 29,625 -
Tax 4,830 2,555 1,145 -643 -1,644 -6,224 -9,180 -
NP -128,566 -73,488 -45,591 -5,819 3,266 -10,442 20,445 -
-
NP to SH -127,092 -67,401 -40,243 -2,272 5,924 -11,211 13,923 -
-
Tax Rate - - - - 33.48% - 30.99% -
Total Cost 1,033,190 933,139 932,373 821,180 751,572 748,708 670,435 33.45%
-
Net Worth 446,535 484,874 500,661 534,581 541,369 529,849 520,830 -9.76%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - 4,511 4,511 -
Div Payout % - - - - - 0.00% 32.40% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 446,535 484,874 500,661 534,581 541,369 529,849 520,830 -9.76%
NOSH 225,523 225,523 225,523 225,561 225,570 225,467 225,467 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -14.21% -8.55% -5.14% -0.71% 0.43% -1.41% 2.96% -
ROE -28.46% -13.90% -8.04% -0.43% 1.09% -2.12% 2.67% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 401.12 381.18 393.21 361.48 334.63 327.44 306.42 19.68%
EPS -56.35 -29.89 -17.84 -1.01 2.63 -4.97 6.18 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.98 2.15 2.22 2.37 2.40 2.35 2.31 -9.77%
Adjusted Per Share Value based on latest NOSH - 225,561
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 251.28 238.79 246.33 226.49 209.68 205.07 191.91 19.70%
EPS -35.30 -18.72 -11.18 -0.63 1.65 -3.11 3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 1.25 1.25 -
NAPS 1.2404 1.3469 1.3907 1.4849 1.5038 1.4718 1.4468 -9.76%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.33 0.38 0.49 0.55 0.77 0.81 0.82 -
P/RPS 0.08 0.10 0.12 0.15 0.23 0.25 0.27 -55.58%
P/EPS -0.59 -1.27 -2.75 -54.60 29.32 -16.29 13.28 -
EY -170.77 -78.65 -36.42 -1.83 3.41 -6.14 7.53 -
DY 0.00 0.00 0.00 0.00 0.00 2.47 2.44 -
P/NAPS 0.17 0.18 0.22 0.23 0.32 0.34 0.35 -38.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 28/02/12 25/11/11 29/08/11 27/05/11 28/02/11 -
Price 0.30 0.37 0.44 0.48 0.68 0.82 0.75 -
P/RPS 0.07 0.10 0.11 0.13 0.20 0.25 0.24 -56.05%
P/EPS -0.53 -1.24 -2.47 -47.65 25.89 -16.49 12.15 -
EY -187.85 -80.77 -40.56 -2.10 3.86 -6.06 8.23 -
DY 0.00 0.00 0.00 0.00 0.00 2.44 2.67 -
P/NAPS 0.15 0.17 0.20 0.20 0.28 0.35 0.32 -39.68%

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