[MELEWAR] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -215.23%
YoY- 32.68%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 668,048 675,910 680,528 626,980 664,554 685,240 704,688 -3.50%
PBT -35,967 -45,357 -58,456 -92,572 -26,806 9,512 16,694 -
Tax 1,782 3,094 1,998 2,380 95,207 -130,030 -148,598 -
NP -34,185 -42,262 -56,458 -90,192 68,401 -120,518 -131,904 -59.45%
-
NP to SH -29,549 -36,924 -50,232 -85,920 74,561 -119,636 -132,316 -63.29%
-
Tax Rate - - - - - 1,367.01% 890.13% -
Total Cost 702,233 718,173 736,986 717,172 596,153 805,758 836,592 -11.04%
-
Net Worth 293,179 254,840 257,096 261,606 284,158 117,271 139,824 64.04%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 293,179 254,840 257,096 261,606 284,158 117,271 139,824 64.04%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -5.12% -6.25% -8.30% -14.39% 10.29% -17.59% -18.72% -
ROE -10.08% -14.49% -19.54% -32.84% 26.24% -102.02% -94.63% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 296.22 299.71 301.76 278.01 294.67 303.84 312.47 -3.50%
EPS -13.10 -16.37 -22.28 -38.08 33.06 -53.05 -58.68 -63.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.13 1.14 1.16 1.26 0.52 0.62 64.04%
Adjusted Per Share Value based on latest NOSH - 225,523
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 185.57 187.75 189.04 174.16 184.60 190.34 195.75 -3.50%
EPS -8.21 -10.26 -13.95 -23.87 20.71 -33.23 -36.75 -63.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8144 0.7079 0.7142 0.7267 0.7893 0.3258 0.3884 64.04%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.235 0.255 0.315 0.345 0.22 0.185 0.21 -
P/RPS 0.08 0.09 0.10 0.12 0.07 0.06 0.07 9.33%
P/EPS -1.79 -1.56 -1.41 -0.91 0.67 -0.35 -0.36 192.17%
EY -55.76 -64.21 -70.71 -110.43 150.28 -286.75 -279.38 -65.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.28 0.30 0.17 0.36 0.34 -34.63%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 27/11/14 29/08/14 29/05/14 26/02/14 -
Price 0.26 0.30 0.285 0.35 0.25 0.22 0.22 -
P/RPS 0.09 0.10 0.09 0.13 0.08 0.07 0.07 18.29%
P/EPS -1.98 -1.83 -1.28 -0.92 0.76 -0.41 -0.37 206.88%
EY -50.39 -54.58 -78.15 -108.85 132.25 -241.13 -266.69 -67.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.27 0.25 0.30 0.20 0.42 0.35 -31.20%

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