[MELEWAR] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 9.58%
YoY- -2.09%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 680,528 626,980 664,554 685,240 704,688 697,376 760,430 -7.11%
PBT -58,456 -92,572 -26,806 9,512 16,694 10,904 5,677 -
Tax 1,998 2,380 95,207 -130,030 -148,598 -140,792 -221,389 -
NP -56,458 -90,192 68,401 -120,518 -131,904 -129,888 -215,712 -58.98%
-
NP to SH -50,232 -85,920 74,561 -119,636 -132,316 -127,632 -214,960 -61.96%
-
Tax Rate - - - 1,367.01% 890.13% 1,291.20% 3,899.75% -
Total Cost 736,986 717,172 596,153 805,758 836,592 827,264 976,142 -17.04%
-
Net Worth 257,096 261,606 284,158 117,271 139,824 173,652 205,225 16.16%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 257,096 261,606 284,158 117,271 139,824 173,652 205,225 16.16%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -8.30% -14.39% 10.29% -17.59% -18.72% -18.63% -28.37% -
ROE -19.54% -32.84% 26.24% -102.02% -94.63% -73.50% -104.74% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 301.76 278.01 294.67 303.84 312.47 309.23 337.19 -7.11%
EPS -22.28 -38.08 33.06 -53.05 -58.68 -56.60 -95.32 -61.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.16 1.26 0.52 0.62 0.77 0.91 16.16%
Adjusted Per Share Value based on latest NOSH - 225,523
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 189.32 174.42 184.88 190.63 196.04 194.01 211.55 -7.11%
EPS -13.97 -23.90 20.74 -33.28 -36.81 -35.51 -59.80 -61.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7152 0.7278 0.7905 0.3262 0.389 0.4831 0.5709 16.16%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.315 0.345 0.22 0.185 0.21 0.185 0.25 -
P/RPS 0.10 0.12 0.07 0.06 0.07 0.06 0.07 26.76%
P/EPS -1.41 -0.91 0.67 -0.35 -0.36 -0.33 -0.26 207.72%
EY -70.71 -110.43 150.28 -286.75 -279.38 -305.91 -381.26 -67.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.17 0.36 0.34 0.24 0.27 2.44%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 29/08/14 29/05/14 26/02/14 28/11/13 30/08/13 -
Price 0.285 0.35 0.25 0.22 0.22 0.235 0.19 -
P/RPS 0.09 0.13 0.08 0.07 0.07 0.08 0.06 30.94%
P/EPS -1.28 -0.92 0.76 -0.41 -0.37 -0.42 -0.20 243.54%
EY -78.15 -108.85 132.25 -241.13 -266.69 -240.82 -501.66 -70.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.20 0.42 0.35 0.31 0.21 12.29%

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