[MELEWAR] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 105.01%
YoY- 106.89%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 606,810 433,453 281,679 134,782 668,048 506,933 340,264 47.11%
PBT 23,065 18,198 10,271 3,320 -35,967 -34,018 -29,228 -
Tax -8,206 -5,292 -3,478 -1,416 1,782 2,321 999 -
NP 14,859 12,906 6,793 1,904 -34,185 -31,697 -28,229 -
-
NP to SH 8,234 9,200 4,954 1,479 -29,549 -27,693 -25,116 -
-
Tax Rate 35.58% 29.08% 33.86% 42.65% - - - -
Total Cost 591,951 420,547 274,886 132,878 702,233 538,630 368,493 37.20%
-
Net Worth 311,221 302,200 297,690 295,435 293,179 254,840 257,096 13.59%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 311,221 302,200 297,690 295,435 293,179 254,840 257,096 13.59%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.45% 2.98% 2.41% 1.41% -5.12% -6.25% -8.30% -
ROE 2.65% 3.04% 1.66% 0.50% -10.08% -10.87% -9.77% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 269.07 192.20 124.90 59.76 296.22 224.78 150.88 47.10%
EPS 3.65 4.08 2.20 0.66 -13.10 -12.28 -11.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.34 1.32 1.31 1.30 1.13 1.14 13.59%
Adjusted Per Share Value based on latest NOSH - 225,523
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 168.56 120.40 78.24 37.44 185.57 140.81 94.52 47.10%
EPS 2.29 2.56 1.38 0.41 -8.21 -7.69 -6.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8645 0.8394 0.8269 0.8207 0.8144 0.7079 0.7142 13.59%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.335 0.35 0.21 0.23 0.235 0.255 0.315 -
P/RPS 0.12 0.18 0.17 0.38 0.08 0.11 0.21 -31.16%
P/EPS 9.18 8.58 9.56 35.07 -1.79 -2.08 -2.83 -
EY 10.90 11.66 10.46 2.85 -55.76 -48.15 -35.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.16 0.18 0.18 0.23 0.28 -9.77%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 24/02/16 26/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.375 0.345 0.22 0.21 0.26 0.30 0.285 -
P/RPS 0.14 0.18 0.18 0.35 0.09 0.13 0.19 -18.43%
P/EPS 10.27 8.46 10.02 32.02 -1.98 -2.44 -2.56 -
EY 9.74 11.82 9.98 3.12 -50.39 -40.93 -39.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.17 0.16 0.20 0.27 0.25 5.26%

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