[MELEWAR] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 78.54%
YoY- 53.44%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 539,128 626,980 697,376 1,014,316 873,824 631,732 543,044 -0.12%
PBT 13,280 -92,572 10,904 -29,932 -65,920 -25,576 91,336 -27.47%
Tax -5,664 2,380 -140,792 320 -1,580 -5,584 -3,116 10.46%
NP 7,616 -90,192 -129,888 -29,612 -67,500 -31,160 88,220 -33.50%
-
NP to SH 5,916 -85,920 -127,632 -29,156 -62,616 -29,832 92,792 -36.78%
-
Tax Rate 42.65% - 1,291.20% - - - 3.41% -
Total Cost 531,512 717,172 827,264 1,043,928 941,324 662,892 454,824 2.62%
-
Net Worth 295,435 261,606 173,652 403,686 534,581 513,723 477,937 -7.70%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 295,435 261,606 173,652 403,686 534,581 513,723 477,937 -7.70%
NOSH 225,523 225,523 225,523 225,523 225,561 225,317 225,442 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.41% -14.39% -18.63% -2.92% -7.72% -4.93% 16.25% -
ROE 2.00% -32.84% -73.50% -7.22% -11.71% -5.81% 19.42% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 239.06 278.01 309.23 449.76 387.40 280.37 240.88 -0.12%
EPS 2.64 -38.08 -56.60 -12.92 -27.76 -13.24 41.16 -36.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.16 0.77 1.79 2.37 2.28 2.12 -7.70%
Adjusted Per Share Value based on latest NOSH - 225,523
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 149.98 174.42 194.01 282.18 243.10 175.75 151.07 -0.12%
EPS 1.65 -23.90 -35.51 -8.11 -17.42 -8.30 25.81 -36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8219 0.7278 0.4831 1.123 1.4872 1.4292 1.3296 -7.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.23 0.345 0.185 0.26 0.55 0.69 0.60 -
P/RPS 0.10 0.12 0.06 0.06 0.14 0.25 0.25 -14.15%
P/EPS 8.77 -0.91 -0.33 -2.01 -1.98 -5.21 1.46 34.80%
EY 11.41 -110.43 -305.91 -49.72 -50.47 -19.19 68.60 -25.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.30 0.24 0.15 0.23 0.30 0.28 -7.09%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 28/11/13 28/11/12 25/11/11 29/11/10 23/11/09 -
Price 0.21 0.35 0.235 0.31 0.48 0.80 0.60 -
P/RPS 0.09 0.13 0.08 0.07 0.12 0.29 0.25 -15.65%
P/EPS 8.01 -0.92 -0.42 -2.40 -1.73 -6.04 1.46 32.78%
EY 12.49 -108.85 -240.82 -41.70 -57.83 -16.55 68.60 -24.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.30 0.31 0.17 0.20 0.35 0.28 -8.90%

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