[MELEWAR] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -625.35%
YoY- -216.46%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 366,293 220,922 703,345 471,774 292,023 138,901 810,242 -40.95%
PBT -219,461 -134,972 56,478 -59,999 8,228 4,026 189,169 -
Tax 56,093 40,610 -725 21,603 2,798 4,893 -74,329 -
NP -163,368 -94,362 55,753 -38,396 11,026 8,919 114,840 -
-
NP to SH -156,109 -95,591 44,854 -43,184 8,220 8,180 104,423 -
-
Tax Rate - - 1.28% - -34.01% -121.54% 39.29% -
Total Cost 529,661 315,284 647,592 510,170 280,997 129,982 695,402 -16.52%
-
Net Worth 449,055 516,769 615,952 523,442 573,593 585,895 576,623 -15.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 9,024 - - - 13,514 -
Div Payout % - - 20.12% - - - 12.94% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 449,055 516,769 615,952 523,442 573,593 585,895 576,623 -15.29%
NOSH 225,656 225,663 225,623 225,621 225,824 225,344 225,243 0.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -44.60% -42.71% 7.93% -8.14% 3.78% 6.42% 14.17% -
ROE -34.76% -18.50% 7.28% -8.25% 1.43% 1.40% 18.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 162.32 97.90 311.73 209.10 129.31 61.64 359.72 -41.02%
EPS -69.18 -42.36 19.88 -19.14 3.64 3.63 46.36 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 6.00 -
NAPS 1.99 2.29 2.73 2.32 2.54 2.60 2.56 -15.39%
Adjusted Per Share Value based on latest NOSH - 225,649
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 101.90 61.46 195.67 131.25 81.24 38.64 225.41 -40.95%
EPS -43.43 -26.59 12.48 -12.01 2.29 2.28 29.05 -
DPS 0.00 0.00 2.51 0.00 0.00 0.00 3.76 -
NAPS 1.2493 1.4376 1.7136 1.4562 1.5957 1.6299 1.6042 -15.29%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.51 0.64 0.77 0.99 1.39 1.55 1.24 -
P/RPS 0.31 0.65 0.25 0.47 1.07 2.51 0.34 -5.94%
P/EPS -0.74 -1.51 3.87 -5.17 38.19 42.70 2.67 -
EY -135.65 -66.19 25.82 -19.33 2.62 2.34 37.39 -
DY 0.00 0.00 5.19 0.00 0.00 0.00 4.84 -
P/NAPS 0.26 0.28 0.28 0.43 0.55 0.60 0.48 -33.42%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 24/11/08 26/08/08 27/05/08 29/02/08 03/12/07 28/08/07 -
Price 0.50 0.57 0.70 0.96 1.13 1.30 1.48 -
P/RPS 0.31 0.58 0.22 0.46 0.87 2.11 0.41 -16.93%
P/EPS -0.72 -1.35 3.52 -5.02 31.04 35.81 3.19 -
EY -138.36 -74.32 28.40 -19.94 3.22 2.79 31.32 -
DY 0.00 0.00 5.71 0.00 0.00 0.00 4.05 -
P/NAPS 0.25 0.25 0.26 0.41 0.44 0.50 0.58 -42.79%

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