[MELEWAR] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -111.03%
YoY- -132.15%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 754,838 538,548 303,053 157,933 707,147 507,429 319,320 77.73%
PBT 4,910 16,999 3,103 -6,394 91,622 112,839 65,100 -82.23%
Tax -1,644 -1,781 -1,597 -1,396 -12,606 -8,163 -5,023 -52.60%
NP 3,266 15,218 1,506 -7,790 79,016 104,676 60,077 -85.72%
-
NP to SH 5,925 15,676 1,944 -7,458 67,629 94,515 55,650 -77.62%
-
Tax Rate 33.48% 10.48% 51.47% - 13.76% 7.23% 7.72% -
Total Cost 751,572 523,330 301,547 165,723 628,131 402,753 259,243 103.71%
-
Net Worth 541,260 530,051 522,167 513,723 520,916 545,755 509,598 4.11%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - 4,510 - - -
Div Payout % - - - - 6.67% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 541,260 530,051 522,167 513,723 520,916 545,755 509,598 4.11%
NOSH 225,525 225,553 226,046 225,317 225,505 225,518 225,486 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.43% 2.83% 0.50% -4.93% 11.17% 20.63% 18.81% -
ROE 1.09% 2.96% 0.37% -1.45% 12.98% 17.32% 10.92% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 334.70 238.77 134.07 70.09 313.58 225.01 141.61 77.71%
EPS 2.63 6.95 0.86 -3.31 29.99 41.91 24.68 -77.61%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.40 2.35 2.31 2.28 2.31 2.42 2.26 4.09%
Adjusted Per Share Value based on latest NOSH - 225,317
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 209.99 149.82 84.31 43.94 196.73 141.17 88.83 77.73%
EPS 1.65 4.36 0.54 -2.07 18.81 26.29 15.48 -77.61%
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 1.5058 1.4746 1.4527 1.4292 1.4492 1.5183 1.4177 4.11%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.77 0.81 0.82 0.69 0.67 0.69 0.64 -
P/RPS 0.23 0.34 0.61 0.98 0.21 0.31 0.45 -36.15%
P/EPS 29.31 11.65 95.35 -20.85 2.23 1.65 2.59 406.29%
EY 3.41 8.58 1.05 -4.80 44.76 60.74 38.56 -80.23%
DY 0.00 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.32 0.34 0.35 0.30 0.29 0.29 0.28 9.33%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 27/05/11 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.68 0.82 0.75 0.80 0.77 0.64 0.65 -
P/RPS 0.20 0.34 0.56 1.14 0.25 0.28 0.46 -42.69%
P/EPS 25.88 11.80 87.21 -24.17 2.57 1.53 2.63 361.13%
EY 3.86 8.48 1.15 -4.14 38.95 65.48 37.97 -78.30%
DY 0.00 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 0.28 0.35 0.32 0.35 0.33 0.26 0.29 -2.31%

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