[MELEWAR] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -71.65%
YoY- -91.24%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 857,814 869,994 873,824 754,838 718,064 606,106 631,732 22.60%
PBT -85,272 -97,086 -65,920 4,910 22,665 6,206 -25,576 123.01%
Tax 3,224 2,384 -1,580 -1,644 -2,374 -3,194 -5,584 -
NP -82,048 -94,702 -67,500 3,266 20,290 3,012 -31,160 90.57%
-
NP to SH -76,866 -88,446 -62,616 5,925 20,901 3,888 -29,832 87.83%
-
Tax Rate - - - 33.48% 10.47% 51.47% - -
Total Cost 939,862 964,696 941,324 751,572 697,773 603,094 662,892 26.17%
-
Net Worth 484,874 500,661 534,581 541,260 530,051 522,167 513,723 -3.77%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 484,874 500,661 534,581 541,260 530,051 522,167 513,723 -3.77%
NOSH 225,523 225,523 225,561 225,525 225,553 226,046 225,317 0.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -9.56% -10.89% -7.72% 0.43% 2.83% 0.50% -4.93% -
ROE -15.85% -17.67% -11.71% 1.09% 3.94% 0.74% -5.81% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 380.37 385.77 387.40 334.70 318.36 268.13 280.37 22.52%
EPS -34.08 -39.22 -27.76 2.63 9.27 1.72 -13.24 87.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.22 2.37 2.40 2.35 2.31 2.28 -3.83%
Adjusted Per Share Value based on latest NOSH - 225,570
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 238.64 242.03 243.10 209.99 199.76 168.62 175.75 22.59%
EPS -21.38 -24.61 -17.42 1.65 5.81 1.08 -8.30 87.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3489 1.3928 1.4872 1.5058 1.4746 1.4527 1.4292 -3.77%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.38 0.49 0.55 0.77 0.81 0.82 0.69 -
P/RPS 0.10 0.13 0.14 0.23 0.25 0.31 0.25 -45.68%
P/EPS -1.11 -1.25 -1.98 29.31 8.74 47.67 -5.21 -64.29%
EY -89.69 -80.04 -50.47 3.41 11.44 2.10 -19.19 179.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.23 0.32 0.34 0.35 0.30 -28.84%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 25/11/11 29/08/11 27/05/11 28/02/11 29/11/10 -
Price 0.37 0.44 0.48 0.68 0.82 0.75 0.80 -
P/RPS 0.10 0.11 0.12 0.20 0.26 0.28 0.29 -50.79%
P/EPS -1.09 -1.12 -1.73 25.88 8.85 43.60 -6.04 -68.03%
EY -92.12 -89.13 -57.83 3.86 11.30 2.29 -16.55 213.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.20 0.28 0.35 0.32 0.35 -38.18%

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