[MELEWAR] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -158.03%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 697,376 760,430 1,004,645 1,022,710 1,014,316 904,624 857,814 -12.88%
PBT 10,904 5,677 -112,965 -70,774 -29,932 -150,040 -85,272 -
Tax -140,792 -221,389 -4,069 -3,424 320 4,830 3,224 -
NP -129,888 -215,712 -117,034 -74,198 -29,612 -145,210 -82,048 35.79%
-
NP to SH -127,632 -214,960 -117,188 -75,230 -29,156 -135,865 -76,866 40.17%
-
Tax Rate 1,291.20% 3,899.75% - - - - - -
Total Cost 827,264 976,142 1,121,679 1,096,908 1,043,928 1,049,834 939,862 -8.14%
-
Net Worth 173,652 205,225 331,518 374,368 403,686 446,535 484,874 -49.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 173,652 205,225 331,518 374,368 403,686 446,535 484,874 -49.53%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -18.63% -28.37% -11.65% -7.26% -2.92% -16.05% -9.56% -
ROE -73.50% -104.74% -35.35% -20.10% -7.22% -30.43% -15.85% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 309.23 337.19 445.47 453.48 449.76 401.12 380.37 -12.88%
EPS -56.60 -95.32 -51.96 -33.36 -12.92 -60.24 -34.08 40.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.91 1.47 1.66 1.79 1.98 2.15 -49.53%
Adjusted Per Share Value based on latest NOSH - 225,523
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 193.72 211.23 279.07 284.09 281.75 251.28 238.28 -12.88%
EPS -35.45 -59.71 -32.55 -20.90 -8.10 -37.74 -21.35 40.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4824 0.5701 0.9209 1.0399 1.1214 1.2404 1.3469 -49.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.185 0.25 0.24 0.27 0.26 0.33 0.38 -
P/RPS 0.06 0.07 0.05 0.06 0.06 0.08 0.10 -28.84%
P/EPS -0.33 -0.26 -0.46 -0.81 -2.01 -0.55 -1.11 -55.42%
EY -305.91 -381.26 -216.51 -123.55 -49.72 -182.56 -89.69 126.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.16 0.16 0.15 0.17 0.18 21.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 30/05/13 27/02/13 28/11/12 30/08/12 29/05/12 -
Price 0.235 0.19 0.30 0.255 0.31 0.30 0.37 -
P/RPS 0.08 0.06 0.07 0.06 0.07 0.07 0.10 -13.81%
P/EPS -0.42 -0.20 -0.58 -0.76 -2.40 -0.50 -1.09 -47.01%
EY -240.82 -501.66 -173.21 -130.82 -41.70 -200.81 -92.12 89.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.21 0.20 0.15 0.17 0.15 0.17 49.20%

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