[MELEWAR] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 113.03%
YoY- -96.51%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 873,824 754,838 718,064 606,106 631,732 707,147 676,572 18.57%
PBT -65,920 4,910 22,665 6,206 -25,576 91,622 150,452 -
Tax -1,580 -1,644 -2,374 -3,194 -5,584 -12,606 -10,884 -72.34%
NP -67,500 3,266 20,290 3,012 -31,160 79,016 139,568 -
-
NP to SH -62,616 5,925 20,901 3,888 -29,832 67,629 126,020 -
-
Tax Rate - 33.48% 10.47% 51.47% - 13.76% 7.23% -
Total Cost 941,324 751,572 697,773 603,094 662,892 628,131 537,004 45.33%
-
Net Worth 534,581 541,260 530,051 522,167 513,723 520,916 545,755 -1.36%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - 4,510 - -
Div Payout % - - - - - 6.67% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 534,581 541,260 530,051 522,167 513,723 520,916 545,755 -1.36%
NOSH 225,561 225,525 225,553 226,046 225,317 225,505 225,518 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -7.72% 0.43% 2.83% 0.50% -4.93% 11.17% 20.63% -
ROE -11.71% 1.09% 3.94% 0.74% -5.81% 12.98% 23.09% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 387.40 334.70 318.36 268.13 280.37 313.58 300.01 18.56%
EPS -27.76 2.63 9.27 1.72 -13.24 29.99 55.88 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.37 2.40 2.35 2.31 2.28 2.31 2.42 -1.38%
Adjusted Per Share Value based on latest NOSH - 225,467
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 242.73 209.68 199.46 168.36 175.48 196.43 187.94 18.57%
EPS -17.39 1.65 5.81 1.08 -8.29 18.79 35.01 -
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
NAPS 1.4849 1.5035 1.4724 1.4505 1.427 1.447 1.516 -1.37%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.55 0.77 0.81 0.82 0.69 0.67 0.69 -
P/RPS 0.14 0.23 0.25 0.31 0.25 0.21 0.23 -28.15%
P/EPS -1.98 29.31 8.74 47.67 -5.21 2.23 1.23 -
EY -50.47 3.41 11.44 2.10 -19.19 44.76 80.99 -
DY 0.00 0.00 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 0.23 0.32 0.34 0.35 0.30 0.29 0.29 -14.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 29/08/11 27/05/11 28/02/11 29/11/10 26/08/10 31/05/10 -
Price 0.48 0.68 0.82 0.75 0.80 0.77 0.64 -
P/RPS 0.12 0.20 0.26 0.28 0.29 0.25 0.21 -31.11%
P/EPS -1.73 25.88 8.85 43.60 -6.04 2.57 1.15 -
EY -57.83 3.86 11.30 2.29 -16.55 38.95 87.31 -
DY 0.00 0.00 0.00 0.00 0.00 2.60 0.00 -
P/NAPS 0.20 0.28 0.35 0.32 0.35 0.33 0.26 -16.03%

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