[MELEWAR] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -116.25%
YoY- 79.7%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 772,785 749,107 695,615 659,631 606,810 594,568 609,463 17.16%
PBT -55,151 -44,881 -25,067 18,686 23,065 16,249 3,532 -
Tax -12,662 -12,685 -11,014 -10,192 -8,206 -5,831 -2,695 180.78%
NP -67,813 -57,566 -36,081 8,494 14,859 10,418 837 -
-
NP to SH -78,807 -69,338 -47,591 -1,338 8,234 7,344 521 -
-
Tax Rate - - - 54.54% 35.58% 35.89% 76.30% -
Total Cost 840,598 806,673 731,696 651,137 591,951 584,150 608,626 24.04%
-
Net Worth 241,309 243,564 261,606 304,456 311,221 302,200 297,690 -13.07%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 241,309 243,564 261,606 304,456 311,221 302,200 297,690 -13.07%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -8.78% -7.68% -5.19% 1.29% 2.45% 1.75% 0.14% -
ROE -32.66% -28.47% -18.19% -0.44% 2.65% 2.43% 0.18% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 342.66 332.16 308.45 292.49 269.07 263.64 270.24 17.16%
EPS -34.94 -30.75 -21.10 -0.59 3.65 3.26 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.08 1.16 1.35 1.38 1.34 1.32 -13.07%
Adjusted Per Share Value based on latest NOSH - 225,523
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 214.99 208.40 193.52 183.51 168.81 165.41 169.55 17.16%
EPS -21.92 -19.29 -13.24 -0.37 2.29 2.04 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6713 0.6776 0.7278 0.847 0.8658 0.8407 0.8282 -13.07%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.315 0.305 0.375 0.56 0.335 0.35 0.21 -
P/RPS 0.09 0.09 0.12 0.19 0.12 0.13 0.08 8.17%
P/EPS -0.90 -0.99 -1.78 -94.39 9.18 10.75 90.90 -
EY -110.93 -100.80 -56.27 -1.06 10.90 9.30 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.32 0.41 0.24 0.26 0.16 48.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 23/02/17 28/11/16 30/08/16 27/05/16 24/02/16 -
Price 0.275 0.34 0.375 0.525 0.375 0.345 0.22 -
P/RPS 0.08 0.10 0.12 0.18 0.14 0.13 0.08 0.00%
P/EPS -0.79 -1.11 -1.78 -88.49 10.27 10.59 95.23 -
EY -127.07 -90.43 -56.27 -1.13 9.74 9.44 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.32 0.39 0.27 0.26 0.17 32.77%

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