[MELEWAR] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 13.09%
YoY- -467.76%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,022,710 1,014,316 904,624 857,814 869,994 873,824 754,838 22.32%
PBT -70,774 -29,932 -150,040 -85,272 -97,086 -65,920 4,910 -
Tax -3,424 320 4,830 3,224 2,384 -1,580 -1,644 62.72%
NP -74,198 -29,612 -145,210 -82,048 -94,702 -67,500 3,266 -
-
NP to SH -75,230 -29,156 -135,865 -76,866 -88,446 -62,616 5,925 -
-
Tax Rate - - - - - - 33.48% -
Total Cost 1,096,908 1,043,928 1,049,834 939,862 964,696 941,324 751,572 28.51%
-
Net Worth 374,368 403,686 446,535 484,874 500,661 534,581 541,260 -21.70%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 374,368 403,686 446,535 484,874 500,661 534,581 541,260 -21.70%
NOSH 225,523 225,523 225,523 225,523 225,523 225,561 225,525 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -7.26% -2.92% -16.05% -9.56% -10.89% -7.72% 0.43% -
ROE -20.10% -7.22% -30.43% -15.85% -17.67% -11.71% 1.09% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 453.48 449.76 401.12 380.37 385.77 387.40 334.70 22.33%
EPS -33.36 -12.92 -60.24 -34.08 -39.22 -27.76 2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.79 1.98 2.15 2.22 2.37 2.40 -21.70%
Adjusted Per Share Value based on latest NOSH - 225,523
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 284.09 281.75 251.28 238.28 241.67 242.73 209.68 22.32%
EPS -20.90 -8.10 -37.74 -21.35 -24.57 -17.39 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0399 1.1214 1.2404 1.3469 1.3907 1.4849 1.5035 -21.70%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.27 0.26 0.33 0.38 0.49 0.55 0.77 -
P/RPS 0.06 0.06 0.08 0.10 0.13 0.14 0.23 -59.00%
P/EPS -0.81 -2.01 -0.55 -1.11 -1.25 -1.98 29.31 -
EY -123.55 -49.72 -182.56 -89.69 -80.04 -50.47 3.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.15 0.17 0.18 0.22 0.23 0.32 -36.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 30/08/12 29/05/12 28/02/12 25/11/11 29/08/11 -
Price 0.255 0.31 0.30 0.37 0.44 0.48 0.68 -
P/RPS 0.06 0.07 0.07 0.10 0.11 0.12 0.20 -55.02%
P/EPS -0.76 -2.40 -0.50 -1.09 -1.12 -1.73 25.88 -
EY -130.82 -41.70 -200.81 -92.12 -89.13 -57.83 3.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.15 0.17 0.20 0.20 0.28 -33.91%

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