[MELEWAR] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 40.63%
YoY- -337.76%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 750,412 539,128 626,980 697,376 1,014,316 873,824 631,732 2.90%
PBT -4,236 13,280 -92,572 10,904 -29,932 -65,920 -25,576 -25.87%
Tax -13,608 -5,664 2,380 -140,792 320 -1,580 -5,584 15.98%
NP -17,844 7,616 -90,192 -129,888 -29,612 -67,500 -31,160 -8.86%
-
NP to SH -32,372 5,916 -85,920 -127,632 -29,156 -62,616 -29,832 1.36%
-
Tax Rate - 42.65% - 1,291.20% - - - -
Total Cost 768,256 531,512 717,172 827,264 1,043,928 941,324 662,892 2.48%
-
Net Worth 304,456 295,435 261,606 173,652 403,686 534,581 513,723 -8.34%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 304,456 295,435 261,606 173,652 403,686 534,581 513,723 -8.34%
NOSH 225,523 225,523 225,523 225,523 225,523 225,561 225,317 0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -2.38% 1.41% -14.39% -18.63% -2.92% -7.72% -4.93% -
ROE -10.63% 2.00% -32.84% -73.50% -7.22% -11.71% -5.81% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 332.74 239.06 278.01 309.23 449.76 387.40 280.37 2.89%
EPS -14.36 2.64 -38.08 -56.60 -12.92 -27.76 -13.24 1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.31 1.16 0.77 1.79 2.37 2.28 -8.35%
Adjusted Per Share Value based on latest NOSH - 225,523
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 208.76 149.98 174.42 194.01 282.18 243.10 175.75 2.90%
EPS -9.01 1.65 -23.90 -35.51 -8.11 -17.42 -8.30 1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.847 0.8219 0.7278 0.4831 1.123 1.4872 1.4292 -8.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.56 0.23 0.345 0.185 0.26 0.55 0.69 -
P/RPS 0.17 0.10 0.12 0.06 0.06 0.14 0.25 -6.21%
P/EPS -3.90 8.77 -0.91 -0.33 -2.01 -1.98 -5.21 -4.70%
EY -25.63 11.41 -110.43 -305.91 -49.72 -50.47 -19.19 4.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.18 0.30 0.24 0.15 0.23 0.30 5.33%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 27/11/14 28/11/13 28/11/12 25/11/11 29/11/10 -
Price 0.525 0.21 0.35 0.235 0.31 0.48 0.80 -
P/RPS 0.16 0.09 0.13 0.08 0.07 0.12 0.29 -9.42%
P/EPS -3.66 8.01 -0.92 -0.42 -2.40 -1.73 -6.04 -8.00%
EY -27.34 12.49 -108.85 -240.82 -41.70 -57.83 -16.55 8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.16 0.30 0.31 0.17 0.20 0.35 1.81%

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