[MELEWAR] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -63.31%
YoY- -1999.14%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 135,761 599,545 473,317 366,293 220,922 703,345 471,774 -56.37%
PBT 22,834 -246,698 -255,497 -219,461 -134,972 56,478 -59,999 -
Tax -779 73,991 60,436 56,093 40,610 -725 21,603 -
NP 22,055 -172,707 -195,061 -163,368 -94,362 55,753 -38,396 -
-
NP to SH 23,198 -155,975 -177,638 -156,109 -95,591 44,854 -43,184 -
-
Tax Rate 3.41% - - - - 1.28% - -
Total Cost 113,706 772,252 668,378 529,661 315,284 647,592 510,170 -63.20%
-
Net Worth 477,937 455,661 430,897 449,055 516,769 615,952 523,442 -5.87%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 9,024 - -
Div Payout % - - - - - 20.12% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 477,937 455,661 430,897 449,055 516,769 615,952 523,442 -5.87%
NOSH 225,442 225,575 225,600 225,656 225,663 225,623 225,621 -0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 16.25% -28.81% -41.21% -44.60% -42.71% 7.93% -8.14% -
ROE 4.85% -34.23% -41.23% -34.76% -18.50% 7.28% -8.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.22 265.79 209.80 162.32 97.90 311.73 209.10 -56.35%
EPS 10.29 -69.14 -78.74 -69.18 -42.36 19.88 -19.14 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.12 2.02 1.91 1.99 2.29 2.73 2.32 -5.82%
Adjusted Per Share Value based on latest NOSH - 225,648
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 37.71 166.54 131.48 101.75 61.37 195.37 131.05 -56.38%
EPS 6.44 -43.33 -49.34 -43.36 -26.55 12.46 -12.00 -
DPS 0.00 0.00 0.00 0.00 0.00 2.51 0.00 -
NAPS 1.3276 1.2657 1.1969 1.2474 1.4355 1.711 1.454 -5.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.60 0.61 0.44 0.51 0.64 0.77 0.99 -
P/RPS 1.00 0.23 0.21 0.31 0.65 0.25 0.47 65.34%
P/EPS 5.83 -0.88 -0.56 -0.74 -1.51 3.87 -5.17 -
EY 17.15 -113.35 -178.95 -135.65 -66.19 25.82 -19.33 -
DY 0.00 0.00 0.00 0.00 0.00 5.19 0.00 -
P/NAPS 0.28 0.30 0.23 0.26 0.28 0.28 0.43 -24.85%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 28/08/09 29/05/09 26/02/09 24/11/08 26/08/08 27/05/08 -
Price 0.60 0.62 0.62 0.50 0.57 0.70 0.96 -
P/RPS 1.00 0.23 0.30 0.31 0.58 0.22 0.46 67.73%
P/EPS 5.83 -0.90 -0.79 -0.72 -1.35 3.52 -5.02 -
EY 17.15 -111.53 -127.00 -138.36 -74.32 28.40 -19.94 -
DY 0.00 0.00 0.00 0.00 0.00 5.71 0.00 -
P/NAPS 0.28 0.31 0.32 0.25 0.25 0.26 0.41 -22.43%

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