[MELEWAR] YoY TTM 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- 6.58%
YoY- -5125.66%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 646,085 646,955 863,028 939,747 815,361 729,319 514,384 3.87%
PBT -9,504 -52,675 -77,716 -124,399 -5,176 62,394 -88,893 -31.09%
Tax -229 131,000 -163,065 5,305 -643 -13,223 32,601 -
NP -9,733 78,325 -240,781 -119,094 -5,819 49,171 -56,292 -25.35%
-
NP to SH -6,590 84,989 -239,579 -118,727 -2,272 36,973 -37,188 -25.04%
-
Tax Rate - - - - - 21.19% - -
Total Cost 655,818 568,630 1,103,809 1,058,841 821,180 680,148 570,676 2.34%
-
Net Worth 295,435 261,731 173,652 403,941 534,581 513,723 477,937 -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 - - - - - 4,511 - -
Div Payout % - - - - - 12.20% - -
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 295,435 261,731 173,652 403,941 534,581 513,723 477,937 -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 -1.51% 12.11% -27.90% -12.67% -0.71% 6.74% -10.94% -
ROE -2.23% 32.47% -137.96% -29.39% -0.43% 7.20% -7.78% -
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 286.48 286.73 382.68 416.43 361.48 323.69 228.17 3.86%
EPS -2.92 37.67 -106.23 -52.61 -1.01 16.41 -16.50 -25.06%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 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 179.74 179.98 240.09 261.44 226.83 202.90 143.10 3.87%
EPS -1.83 23.64 -66.65 -33.03 -0.63 10.29 -10.35 -25.07%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.8219 0.7281 0.4831 1.1238 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 0.08 0.12 0.05 0.06 0.15 0.21 0.26 -17.82%
P/EPS -7.87 0.92 -0.17 -0.49 -54.60 4.20 -3.64 13.70%
EY -12.70 109.18 -574.23 -202.35 -1.83 23.78 -27.49 -12.07%
DY 0.00 0.00 0.00 0.00 0.00 2.90 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 0.07 0.12 0.06 0.07 0.13 0.25 0.26 -19.63%
P/EPS -7.19 0.93 -0.22 -0.59 -47.65 4.88 -3.64 12.00%
EY -13.91 107.62 -452.05 -169.72 -2.10 20.51 -27.49 -10.72%
DY 0.00 0.00 0.00 0.00 0.00 2.50 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