[MELEWAR] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -450.24%
YoY- -216.46%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 732,586 883,688 703,345 629,032 584,046 555,604 810,242 -6.46%
PBT -438,922 -539,888 56,478 -79,998 16,456 16,104 189,169 -
Tax 112,186 162,440 -725 28,804 5,596 19,572 -74,329 -
NP -326,736 -377,448 55,753 -51,194 22,052 35,676 114,840 -
-
NP to SH -312,218 -382,364 44,854 -57,578 16,440 32,720 104,423 -
-
Tax Rate - - 1.28% - -34.01% -121.54% 39.29% -
Total Cost 1,059,322 1,261,136 647,592 680,226 561,994 519,928 695,402 32.22%
-
Net Worth 449,055 516,769 615,952 523,442 573,593 585,895 576,623 -15.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 9,024 - - - 13,514 -
Div Payout % - - 20.12% - - - 12.94% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 449,055 516,769 615,952 523,442 573,593 585,895 576,623 -15.29%
NOSH 225,656 225,663 225,623 225,621 225,824 225,344 225,243 0.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -44.60% -42.71% 7.93% -8.14% 3.78% 6.42% 14.17% -
ROE -69.53% -73.99% 7.28% -11.00% 2.87% 5.58% 18.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 324.65 391.60 311.73 278.80 258.63 246.56 359.72 -6.58%
EPS -138.36 -169.44 19.88 -25.52 7.28 14.52 46.36 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 6.00 -
NAPS 1.99 2.29 2.73 2.32 2.54 2.60 2.56 -15.39%
Adjusted Per Share Value based on latest NOSH - 225,649
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 203.50 245.47 195.37 174.73 162.24 154.33 225.07 -6.46%
EPS -86.73 -106.21 12.46 -15.99 4.57 9.09 29.01 -
DPS 0.00 0.00 2.51 0.00 0.00 0.00 3.75 -
NAPS 1.2474 1.4355 1.711 1.454 1.5933 1.6275 1.6017 -15.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.51 0.64 0.77 0.99 1.39 1.55 1.24 -
P/RPS 0.16 0.16 0.25 0.36 0.54 0.63 0.34 -39.36%
P/EPS -0.37 -0.38 3.87 -3.88 19.09 10.67 2.67 -
EY -271.29 -264.75 25.82 -25.78 5.24 9.37 37.39 -
DY 0.00 0.00 5.19 0.00 0.00 0.00 4.84 -
P/NAPS 0.26 0.28 0.28 0.43 0.55 0.60 0.48 -33.42%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 24/11/08 26/08/08 27/05/08 29/02/08 03/12/07 28/08/07 -
Price 0.50 0.57 0.70 0.96 1.13 1.30 1.48 -
P/RPS 0.15 0.15 0.22 0.34 0.44 0.53 0.41 -48.69%
P/EPS -0.36 -0.34 3.52 -3.76 15.52 8.95 3.19 -
EY -276.72 -297.26 28.40 -26.58 6.44 11.17 31.32 -
DY 0.00 0.00 5.71 0.00 0.00 0.00 4.05 -
P/NAPS 0.25 0.25 0.26 0.41 0.44 0.50 0.58 -42.79%

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