[MELEWAR] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 177.9%
YoY- -57.05%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 631,089 732,586 883,688 703,345 629,032 584,046 555,604 8.85%
PBT -340,662 -438,922 -539,888 56,478 -79,998 16,456 16,104 -
Tax 80,581 112,186 162,440 -725 28,804 5,596 19,572 156.65%
NP -260,081 -326,736 -377,448 55,753 -51,194 22,052 35,676 -
-
NP to SH -236,850 -312,218 -382,364 44,854 -57,578 16,440 32,720 -
-
Tax Rate - - - 1.28% - -34.01% -121.54% -
Total Cost 891,170 1,059,322 1,261,136 647,592 680,226 561,994 519,928 43.17%
-
Net Worth 430,897 449,055 516,769 615,952 523,442 573,593 585,895 -18.50%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 9,024 - - - -
Div Payout % - - - 20.12% - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 430,897 449,055 516,769 615,952 523,442 573,593 585,895 -18.50%
NOSH 225,600 225,656 225,663 225,623 225,621 225,824 225,344 0.07%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -41.21% -44.60% -42.71% 7.93% -8.14% 3.78% 6.42% -
ROE -54.97% -69.53% -73.99% 7.28% -11.00% 2.87% 5.58% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 279.74 324.65 391.60 311.73 278.80 258.63 246.56 8.77%
EPS -104.99 -138.36 -169.44 19.88 -25.52 7.28 14.52 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.91 1.99 2.29 2.73 2.32 2.54 2.60 -18.56%
Adjusted Per Share Value based on latest NOSH - 225,683
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 175.57 203.80 245.84 195.67 175.00 162.48 154.57 8.85%
EPS -65.89 -86.86 -106.37 12.48 -16.02 4.57 9.10 -
DPS 0.00 0.00 0.00 2.51 0.00 0.00 0.00 -
NAPS 1.1987 1.2493 1.4376 1.7136 1.4562 1.5957 1.6299 -18.50%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.44 0.51 0.64 0.77 0.99 1.39 1.55 -
P/RPS 0.16 0.16 0.16 0.25 0.36 0.54 0.63 -59.86%
P/EPS -0.42 -0.37 -0.38 3.87 -3.88 19.09 10.67 -
EY -238.61 -271.29 -264.75 25.82 -25.78 5.24 9.37 -
DY 0.00 0.00 0.00 5.19 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.28 0.28 0.43 0.55 0.60 -47.19%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 24/11/08 26/08/08 27/05/08 29/02/08 03/12/07 -
Price 0.62 0.50 0.57 0.70 0.96 1.13 1.30 -
P/RPS 0.22 0.15 0.15 0.22 0.34 0.44 0.53 -44.32%
P/EPS -0.59 -0.36 -0.34 3.52 -3.76 15.52 8.95 -
EY -169.33 -276.72 -297.26 28.40 -26.58 6.44 11.17 -
DY 0.00 0.00 0.00 5.71 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.25 0.26 0.41 0.44 0.50 -25.71%

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