[MELEWAR] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -30.58%
YoY- -133.43%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 783,252 863,028 942,263 1,014,747 980,982 939,747 904,624 -9.13%
PBT -44,191 -77,716 -87,925 -154,166 -120,240 -124,399 -133,396 -52.02%
Tax -200,374 -163,065 -127,787 -640 1,926 5,305 4,830 -
NP -244,565 -240,781 -215,712 -154,806 -118,314 -119,094 -128,566 53.34%
-
NP to SH -243,503 -239,579 -214,960 -157,333 -120,484 -118,727 -127,092 54.07%
-
Tax Rate - - - - - - - -
Total Cost 1,027,817 1,103,809 1,157,975 1,169,553 1,099,296 1,058,841 1,033,190 -0.34%
-
Net Worth 139,824 173,652 205,225 331,564 374,283 403,941 446,535 -53.78%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 139,824 173,652 205,225 331,564 374,283 403,941 446,535 -53.78%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -31.22% -27.90% -22.89% -15.26% -12.06% -12.67% -14.21% -
ROE -174.15% -137.96% -104.74% -47.45% -32.19% -29.39% -28.46% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 347.30 382.68 417.81 449.89 435.08 416.43 401.12 -9.13%
EPS -107.97 -106.23 -95.32 -69.75 -53.44 -52.61 -56.35 54.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.77 0.91 1.47 1.66 1.79 1.98 -53.78%
Adjusted Per Share Value based on latest NOSH - 225,523
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 217.57 239.73 261.74 281.87 272.50 261.04 251.28 -9.13%
EPS -67.64 -66.55 -59.71 -43.70 -33.47 -32.98 -35.30 54.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3884 0.4824 0.5701 0.921 1.0397 1.1221 1.2404 -53.79%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.21 0.185 0.25 0.24 0.27 0.26 0.33 -
P/RPS 0.06 0.05 0.06 0.05 0.06 0.06 0.08 -17.40%
P/EPS -0.19 -0.17 -0.26 -0.34 -0.51 -0.49 -0.59 -52.92%
EY -514.16 -574.23 -381.26 -290.64 -197.91 -202.35 -170.77 108.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.27 0.16 0.16 0.15 0.17 58.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 30/08/13 30/05/13 27/02/13 28/11/12 30/08/12 -
Price 0.22 0.235 0.19 0.30 0.255 0.31 0.30 -
P/RPS 0.06 0.06 0.05 0.07 0.06 0.07 0.07 -9.74%
P/EPS -0.20 -0.22 -0.20 -0.43 -0.48 -0.59 -0.53 -47.68%
EY -490.78 -452.05 -501.66 -232.51 -209.55 -169.72 -187.85 89.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.21 0.20 0.15 0.17 0.15 75.64%

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