[MELEWAR] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 85.71%
YoY- 133.22%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 370,484 187,603 606,810 433,453 281,679 134,782 668,048 -32.37%
PBT -37,861 -1,059 23,065 18,198 10,271 3,320 -35,967 3.46%
Tax -6,286 -3,402 -8,206 -5,292 -3,478 -1,416 1,782 -
NP -44,147 -4,461 14,859 12,906 6,793 1,904 -34,185 18.49%
-
NP to SH -50,871 -8,093 8,234 9,200 4,954 1,479 -29,549 43.40%
-
Tax Rate - - 35.58% 29.08% 33.86% 42.65% - -
Total Cost 414,631 192,064 591,951 420,547 274,886 132,878 702,233 -29.50%
-
Net Worth 261,606 304,456 311,221 302,200 297,690 295,435 293,179 -7.28%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 261,606 304,456 311,221 302,200 297,690 295,435 293,179 -7.28%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -11.92% -2.38% 2.45% 2.98% 2.41% 1.41% -5.12% -
ROE -19.45% -2.66% 2.65% 3.04% 1.66% 0.50% -10.08% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 164.28 83.19 269.07 192.20 124.90 59.76 296.22 -32.37%
EPS -22.56 -3.59 3.65 4.08 2.20 0.66 -13.10 43.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.35 1.38 1.34 1.32 1.31 1.30 -7.28%
Adjusted Per Share Value based on latest NOSH - 225,523
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 103.07 52.19 168.81 120.59 78.36 37.50 185.85 -32.37%
EPS -14.15 -2.25 2.29 2.56 1.38 0.41 -8.22 43.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7278 0.847 0.8658 0.8407 0.8282 0.8219 0.8156 -7.28%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.375 0.56 0.335 0.35 0.21 0.23 0.235 -
P/RPS 0.23 0.67 0.12 0.18 0.17 0.38 0.08 101.54%
P/EPS -1.66 -15.61 9.18 8.58 9.56 35.07 -1.79 -4.88%
EY -60.15 -6.41 10.90 11.66 10.46 2.85 -55.76 5.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.24 0.26 0.16 0.18 0.18 46.49%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 30/08/16 27/05/16 24/02/16 26/11/15 28/08/15 -
Price 0.375 0.525 0.375 0.345 0.22 0.21 0.26 -
P/RPS 0.23 0.63 0.14 0.18 0.18 0.35 0.09 86.38%
P/EPS -1.66 -14.63 10.27 8.46 10.02 32.02 -1.98 -11.04%
EY -60.15 -6.84 9.74 11.82 9.98 3.12 -50.39 12.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.27 0.26 0.17 0.16 0.20 36.60%

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