[MELEWAR] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 85.16%
YoY- -337.76%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 664,554 513,930 352,344 174,344 760,430 753,484 511,355 19.14%
PBT -26,806 7,134 8,347 2,726 5,677 -84,724 -35,387 -16.94%
Tax 95,207 -97,523 -74,299 -35,198 -221,389 -3,052 -1,712 -
NP 68,401 -90,389 -65,952 -32,472 -215,712 -87,776 -37,099 -
-
NP to SH 74,561 -89,727 -66,158 -31,908 -214,960 -87,891 -37,615 -
-
Tax Rate - 1,367.02% 890.13% 1,291.20% 3,899.75% - - -
Total Cost 596,153 604,319 418,296 206,816 976,142 841,260 548,454 5.73%
-
Net Worth 284,158 117,271 139,824 173,652 205,225 331,518 374,368 -16.83%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 284,158 117,271 139,824 173,652 205,225 331,518 374,368 -16.83%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.29% -17.59% -18.72% -18.63% -28.37% -11.65% -7.26% -
ROE 26.24% -76.51% -47.32% -18.37% -104.74% -26.51% -10.05% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 294.67 227.88 156.23 77.31 337.19 334.11 226.74 19.14%
EPS 33.06 -39.79 -29.34 -14.15 -95.32 -38.97 -16.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 0.52 0.62 0.77 0.91 1.47 1.66 -16.83%
Adjusted Per Share Value based on latest NOSH - 225,523
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 184.60 142.76 97.87 48.43 211.23 209.30 142.04 19.14%
EPS 20.71 -24.92 -18.38 -8.86 -59.71 -24.41 -10.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7893 0.3258 0.3884 0.4824 0.5701 0.9209 1.0399 -16.83%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.22 0.185 0.21 0.185 0.25 0.24 0.27 -
P/RPS 0.07 0.08 0.13 0.24 0.07 0.07 0.12 -30.25%
P/EPS 0.67 -0.46 -0.72 -1.31 -0.26 -0.62 -1.62 -
EY 150.28 -215.06 -139.69 -76.48 -381.26 -162.38 -61.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.36 0.34 0.24 0.27 0.16 0.16 4.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 26/02/14 28/11/13 30/08/13 30/05/13 27/02/13 -
Price 0.25 0.22 0.22 0.235 0.19 0.30 0.255 -
P/RPS 0.08 0.10 0.14 0.30 0.06 0.09 0.11 -19.17%
P/EPS 0.76 -0.55 -0.75 -1.66 -0.20 -0.77 -1.53 -
EY 132.25 -180.85 -133.34 -60.21 -501.66 -129.91 -65.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.42 0.35 0.31 0.21 0.20 0.15 21.20%

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