[MELEWAR] QoQ Quarter Result on 30-Jun-2010 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -169.18%
YoY- -224.11%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 235,495 145,120 157,933 199,718 188,109 183,559 135,761 44.41%
PBT 13,896 9,497 -6,394 -21,217 47,739 42,266 22,834 -28.20%
Tax -184 -201 -1,396 -4,443 -3,140 -4,244 -779 -61.82%
NP 13,712 9,296 -7,790 -25,660 44,599 38,022 22,055 -27.17%
-
NP to SH 13,731 9,402 -7,458 -26,886 38,865 32,452 23,198 -29.52%
-
Tax Rate 1.32% 2.12% - - 6.58% 10.04% 3.41% -
Total Cost 221,783 135,824 165,723 225,378 143,510 145,537 113,706 56.17%
-
Net Worth 529,849 520,830 513,723 523,296 545,869 509,670 477,937 7.12%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 4,511 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 529,849 520,830 513,723 523,296 545,869 509,670 477,937 7.12%
NOSH 225,467 225,467 225,317 225,558 225,565 225,517 225,442 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.82% 6.41% -4.93% -12.85% 23.71% 20.71% 16.25% -
ROE 2.59% 1.81% -1.45% -5.14% 7.12% 6.37% 4.85% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 104.45 64.36 70.09 88.54 83.39 81.39 60.22 44.40%
EPS 6.09 4.17 -3.31 -11.92 17.23 14.39 10.29 -29.53%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.35 2.31 2.28 2.32 2.42 2.26 2.12 7.11%
Adjusted Per Share Value based on latest NOSH - 225,558
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 65.51 40.37 43.94 55.56 52.33 51.07 37.77 44.40%
EPS 3.82 2.62 -2.07 -7.48 10.81 9.03 6.45 -29.49%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 1.474 1.4489 1.4292 1.4558 1.5186 1.4179 1.3296 7.12%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 0.82 0.69 0.67 0.69 0.64 0.60 -
P/RPS 0.78 1.27 0.98 0.76 0.83 0.79 1.00 -15.27%
P/EPS 13.30 19.66 -20.85 -5.62 4.00 4.45 5.83 73.38%
EY 7.52 5.09 -4.80 -17.79 24.97 22.48 17.15 -42.31%
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.30 0.29 0.29 0.28 0.28 13.83%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 23/11/09 -
Price 0.82 0.75 0.80 0.77 0.64 0.65 0.60 -
P/RPS 0.79 1.17 1.14 0.87 0.77 0.80 1.00 -14.55%
P/EPS 13.46 17.99 -24.17 -6.46 3.71 4.52 5.83 74.77%
EY 7.43 5.56 -4.14 -15.48 26.92 22.14 17.15 -42.77%
DY 0.00 0.00 0.00 2.60 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.35 0.33 0.26 0.29 0.28 16.05%

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