[MELEWAR] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -83.43%
YoY- -58.22%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 685,240 704,688 697,376 760,430 1,004,645 1,022,710 1,014,316 -23.02%
PBT 9,512 16,694 10,904 5,677 -112,965 -70,774 -29,932 -
Tax -130,030 -148,598 -140,792 -221,389 -4,069 -3,424 320 -
NP -120,518 -131,904 -129,888 -215,712 -117,034 -74,198 -29,612 155.12%
-
NP to SH -119,636 -132,316 -127,632 -214,960 -117,188 -75,230 -29,156 156.52%
-
Tax Rate 1,367.01% 890.13% 1,291.20% 3,899.75% - - - -
Total Cost 805,758 836,592 827,264 976,142 1,121,679 1,096,908 1,043,928 -15.86%
-
Net Worth 117,271 139,824 173,652 205,225 331,518 374,368 403,686 -56.17%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 117,271 139,824 173,652 205,225 331,518 374,368 403,686 -56.17%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -17.59% -18.72% -18.63% -28.37% -11.65% -7.26% -2.92% -
ROE -102.02% -94.63% -73.50% -104.74% -35.35% -20.10% -7.22% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 303.84 312.47 309.23 337.19 445.47 453.48 449.76 -23.02%
EPS -53.05 -58.68 -56.60 -95.32 -51.96 -33.36 -12.92 156.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.62 0.77 0.91 1.47 1.66 1.79 -56.16%
Adjusted Per Share Value based on latest NOSH - 225,523
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 190.63 196.04 194.01 211.55 279.49 284.52 282.18 -23.02%
EPS -33.28 -36.81 -35.51 -59.80 -32.60 -20.93 -8.11 156.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3262 0.389 0.4831 0.5709 0.9223 1.0415 1.123 -56.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.185 0.21 0.185 0.25 0.24 0.27 0.26 -
P/RPS 0.06 0.07 0.06 0.07 0.05 0.06 0.06 0.00%
P/EPS -0.35 -0.36 -0.33 -0.26 -0.46 -0.81 -2.01 -68.85%
EY -286.75 -279.38 -305.91 -381.26 -216.51 -123.55 -49.72 221.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.24 0.27 0.16 0.16 0.15 79.35%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 26/02/14 28/11/13 30/08/13 30/05/13 27/02/13 28/11/12 -
Price 0.22 0.22 0.235 0.19 0.30 0.255 0.31 -
P/RPS 0.07 0.07 0.08 0.06 0.07 0.06 0.07 0.00%
P/EPS -0.41 -0.37 -0.42 -0.20 -0.58 -0.76 -2.40 -69.24%
EY -241.13 -266.69 -240.82 -501.66 -173.21 -130.82 -41.70 222.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.31 0.21 0.20 0.15 0.17 82.85%

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