[MELEWAR] YoY Cumulative Quarter Result on 30-Sep-2016 [#1]

Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -198.29%
YoY- -647.19%
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 183,994 196,575 186,300 187,603 134,782 156,745 174,344 0.90%
PBT 1,218 1,127 6,131 -1,059 3,320 -23,143 2,726 -12.55%
Tax -612 -2,053 -2,518 -3,402 -1,416 595 -35,198 -49.08%
NP 606 -926 3,613 -4,461 1,904 -22,548 -32,472 -
-
NP to SH 508 -1,389 1,929 -8,093 1,479 -21,480 -31,908 -
-
Tax Rate 50.25% 182.17% 41.07% - 42.65% - 1,291.20% -
Total Cost 183,388 197,501 182,687 192,064 132,878 179,293 206,816 -1.98%
-
Net Worth 327,070 217,764 243,564 304,456 295,435 261,606 173,652 11.12%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 327,070 217,764 243,564 304,456 295,435 261,606 173,652 11.12%
NOSH 359,418 359,417 225,523 225,523 225,523 225,523 225,523 8.07%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.33% -0.47% 1.94% -2.38% 1.41% -14.39% -18.63% -
ROE 0.16% -0.64% 0.79% -2.66% 0.50% -8.21% -18.37% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 51.19 68.60 82.61 83.19 59.76 69.50 77.31 -6.63%
EPS 0.14 -0.48 0.86 -3.59 0.66 -9.52 -14.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.76 1.08 1.35 1.31 1.16 0.77 2.82%
Adjusted Per Share Value based on latest NOSH - 225,523
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 51.19 54.69 51.83 52.19 37.50 43.61 48.50 0.90%
EPS 0.14 -0.39 0.54 -2.25 0.41 -5.98 -8.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9099 0.6058 0.6776 0.847 0.8219 0.7278 0.4831 11.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.13 0.15 0.285 0.56 0.23 0.345 0.185 -
P/RPS 0.25 0.22 0.35 0.67 0.38 0.50 0.24 0.68%
P/EPS 91.98 -30.94 33.32 -15.61 35.07 -3.62 -1.31 -
EY 1.09 -3.23 3.00 -6.41 2.85 -27.61 -76.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.26 0.41 0.18 0.30 0.24 -8.58%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 27/11/18 28/11/17 28/11/16 26/11/15 27/11/14 28/11/13 -
Price 0.135 0.125 0.235 0.525 0.21 0.35 0.235 -
P/RPS 0.26 0.18 0.28 0.63 0.35 0.50 0.30 -2.35%
P/EPS 95.51 -25.79 27.47 -14.63 32.02 -3.67 -1.66 -
EY 1.05 -3.88 3.64 -6.84 3.12 -27.21 -60.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.22 0.39 0.16 0.30 0.31 -11.39%

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