[MELEWAR] QoQ Cumulative Quarter Result on 31-Dec-2023 [#2]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -832.78%
YoY- 68.54%
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 810,168 568,696 341,938 164,153 549,663 387,473 258,588 114.26%
PBT 13,863 4,310 -2,315 1,941 -18,476 -16,731 -16,129 -
Tax -4,313 -922 -857 -1,152 1,464 1,539 1,592 -
NP 9,550 3,388 -3,172 789 -17,012 -15,192 -14,537 -
-
NP to SH 5,158 1,107 -3,532 482 -13,385 -11,710 -11,227 -
-
Tax Rate 31.11% 21.39% - 59.35% - - - -
Total Cost 800,618 565,308 345,110 163,364 566,675 402,665 273,125 104.95%
-
Net Worth 416,969 409,779 406,185 409,760 409,736 398,953 398,953 2.99%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 416,969 409,779 406,185 409,760 409,736 398,953 398,953 2.99%
NOSH 359,456 359,456 359,456 359,456 359,418 359,418 359,418 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 1.18% 0.60% -0.93% 0.48% -3.09% -3.92% -5.62% -
ROE 1.24% 0.27% -0.87% 0.12% -3.27% -2.94% -2.81% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 225.39 158.21 95.13 45.67 152.93 107.81 71.95 114.24%
EPS 1.43 0.31 -0.98 0.13 -3.72 -3.26 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.14 1.13 1.14 1.14 1.11 1.11 2.98%
Adjusted Per Share Value based on latest NOSH - 359,456
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 225.39 158.21 95.13 45.67 152.92 107.79 71.94 114.26%
EPS 1.43 0.31 -0.98 0.13 -3.72 -3.26 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.14 1.13 1.1399 1.1399 1.1099 1.1099 2.98%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.28 0.25 0.265 0.28 0.24 0.27 0.27 -
P/RPS 0.12 0.16 0.28 0.61 0.16 0.25 0.38 -53.65%
P/EPS 19.51 81.18 -26.97 208.80 -6.44 -8.29 -8.64 -
EY 5.12 1.23 -3.71 0.48 -15.52 -12.07 -11.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.23 0.25 0.21 0.24 0.24 0.00%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 31/05/24 28/02/24 28/11/23 30/08/23 31/05/23 22/02/23 -
Price 0.245 0.25 0.26 0.26 0.275 0.235 0.285 -
P/RPS 0.11 0.16 0.27 0.57 0.18 0.22 0.40 -57.74%
P/EPS 17.07 81.18 -26.46 193.89 -7.38 -7.21 -9.12 -
EY 5.86 1.23 -3.78 0.52 -13.54 -13.86 -10.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.23 0.23 0.24 0.21 0.26 -13.28%

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