[MELEWAR] YoY Quarter Result on 30-Jun-2020 [#4]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 226.82%
YoY- -92.54%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 162,190 173,803 154,474 92,685 152,094 215,513 197,035 -3.19%
PBT -1,745 5,866 16,617 1,193 47,685 -2,754 -5,403 -17.16%
Tax -75 1,495 -3,854 1,135 -2,794 -1,630 -2,891 -45.57%
NP -1,820 7,361 12,763 2,328 44,891 -4,384 -8,294 -22.32%
-
NP to SH -1,675 5,093 9,496 3,447 46,201 -4,760 -10,435 -26.26%
-
Tax Rate - -25.49% 23.19% -95.14% 5.86% - - -
Total Cost 164,010 166,442 141,711 90,357 107,203 219,897 205,329 -3.67%
-
Net Worth 409,736 409,736 370,200 327,070 327,070 248,075 241,309 9.22%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 409,736 409,736 370,200 327,070 327,070 248,075 241,309 9.22%
NOSH 359,418 359,418 359,418 359,418 359,418 225,523 225,523 8.07%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -1.12% 4.24% 8.26% 2.51% 29.52% -2.03% -4.21% -
ROE -0.41% 1.24% 2.57% 1.05% 14.13% -1.92% -4.32% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 45.13 48.36 42.98 25.79 42.32 95.56 87.37 -10.42%
EPS -0.47 1.42 2.64 0.96 12.85 -2.11 -4.62 -31.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.03 0.91 0.91 1.10 1.07 1.06%
Adjusted Per Share Value based on latest NOSH - 359,418
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 45.12 48.35 42.97 25.78 42.31 59.96 54.81 -3.18%
EPS -0.47 1.42 2.64 0.96 12.85 -1.32 -2.90 -26.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1399 1.1399 1.0299 0.9099 0.9099 0.6901 0.6713 9.22%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.24 0.295 0.515 0.21 0.12 0.185 0.315 -
P/RPS 0.53 0.61 1.20 0.81 0.28 0.19 0.36 6.65%
P/EPS -51.50 20.82 19.49 21.90 0.93 -8.77 -6.81 40.08%
EY -1.94 4.80 5.13 4.57 107.12 -11.41 -14.69 -28.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.50 0.23 0.13 0.17 0.29 -5.23%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 30/08/22 26/08/21 28/08/20 29/08/19 28/08/18 29/08/17 -
Price 0.275 0.275 0.575 0.235 0.12 0.15 0.275 -
P/RPS 0.61 0.57 1.34 0.91 0.28 0.16 0.31 11.93%
P/EPS -59.01 19.41 21.76 24.50 0.93 -7.11 -5.94 46.59%
EY -1.69 5.15 4.59 4.08 107.12 -14.07 -16.83 -31.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.56 0.26 0.13 0.14 0.26 -1.32%

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