[MELEWAR] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 18.35%
YoY- -1999.14%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 543,044 599,545 631,089 732,586 883,688 703,345 629,032 -9.32%
PBT 91,336 -246,698 -340,662 -438,922 -539,888 56,478 -79,998 -
Tax -3,116 73,991 80,581 112,186 162,440 -725 28,804 -
NP 88,220 -172,707 -260,081 -326,736 -377,448 55,753 -51,194 -
-
NP to SH 92,792 -155,975 -236,850 -312,218 -382,364 44,854 -57,578 -
-
Tax Rate 3.41% - - - - 1.28% - -
Total Cost 454,824 772,252 891,170 1,059,322 1,261,136 647,592 680,226 -23.51%
-
Net Worth 477,937 455,661 430,897 449,055 516,769 615,952 523,442 -5.87%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 9,024 - -
Div Payout % - - - - - 20.12% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 477,937 455,661 430,897 449,055 516,769 615,952 523,442 -5.87%
NOSH 225,442 225,575 225,600 225,656 225,663 225,623 225,621 -0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 16.25% -28.81% -41.21% -44.60% -42.71% 7.93% -8.14% -
ROE 19.42% -34.23% -54.97% -69.53% -73.99% 7.28% -11.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 240.88 265.79 279.74 324.65 391.60 311.73 278.80 -9.27%
EPS 41.16 -69.14 -104.99 -138.36 -169.44 19.88 -25.52 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.12 2.02 1.91 1.99 2.29 2.73 2.32 -5.82%
Adjusted Per Share Value based on latest NOSH - 225,648
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 150.85 166.54 175.30 203.50 245.47 195.37 174.73 -9.32%
EPS 25.78 -43.33 -65.79 -86.73 -106.21 12.46 -15.99 -
DPS 0.00 0.00 0.00 0.00 0.00 2.51 0.00 -
NAPS 1.3276 1.2657 1.1969 1.2474 1.4355 1.711 1.454 -5.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.60 0.61 0.44 0.51 0.64 0.77 0.99 -
P/RPS 0.25 0.23 0.16 0.16 0.16 0.25 0.36 -21.56%
P/EPS 1.46 -0.88 -0.42 -0.37 -0.38 3.87 -3.88 -
EY 68.60 -113.35 -238.61 -271.29 -264.75 25.82 -25.78 -
DY 0.00 0.00 0.00 0.00 0.00 5.19 0.00 -
P/NAPS 0.28 0.30 0.23 0.26 0.28 0.28 0.43 -24.85%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 28/08/09 29/05/09 26/02/09 24/11/08 26/08/08 27/05/08 -
Price 0.60 0.62 0.62 0.50 0.57 0.70 0.96 -
P/RPS 0.25 0.23 0.22 0.15 0.15 0.22 0.34 -18.51%
P/EPS 1.46 -0.90 -0.59 -0.36 -0.34 3.52 -3.76 -
EY 68.60 -111.53 -169.33 -276.72 -297.26 28.40 -26.58 -
DY 0.00 0.00 0.00 0.00 0.00 5.71 0.00 -
P/NAPS 0.28 0.31 0.32 0.25 0.25 0.26 0.41 -22.43%

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