[MELEWAR] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 72.26%
YoY- -132.15%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 216,290 235,495 145,120 157,933 199,718 188,109 183,559 11.59%
PBT -12,089 13,896 9,497 -6,394 -21,217 47,739 42,266 -
Tax 137 -184 -201 -1,396 -4,443 -3,140 -4,244 -
NP -11,952 13,712 9,296 -7,790 -25,660 44,599 38,022 -
-
NP to SH -9,751 13,731 9,402 -7,458 -26,886 38,865 32,452 -
-
Tax Rate - 1.32% 2.12% - - 6.58% 10.04% -
Total Cost 228,242 221,783 135,824 165,723 225,378 143,510 145,537 35.09%
-
Net Worth 541,369 529,849 520,830 513,723 523,296 545,869 509,670 4.11%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - 4,511 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 541,369 529,849 520,830 513,723 523,296 545,869 509,670 4.11%
NOSH 225,570 225,467 225,467 225,317 225,558 225,565 225,517 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -5.53% 5.82% 6.41% -4.93% -12.85% 23.71% 20.71% -
ROE -1.80% 2.59% 1.81% -1.45% -5.14% 7.12% 6.37% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 95.89 104.45 64.36 70.09 88.54 83.39 81.39 11.58%
EPS -4.32 6.09 4.17 -3.31 -11.92 17.23 14.39 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.40 2.35 2.31 2.28 2.32 2.42 2.26 4.09%
Adjusted Per Share Value based on latest NOSH - 225,317
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.08 65.42 40.31 43.87 55.48 52.25 50.99 11.59%
EPS -2.71 3.81 2.61 -2.07 -7.47 10.80 9.01 -
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 1.5038 1.4718 1.4468 1.427 1.4536 1.5163 1.4158 4.11%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.77 0.81 0.82 0.69 0.67 0.69 0.64 -
P/RPS 0.80 0.78 1.27 0.98 0.76 0.83 0.79 0.84%
P/EPS -17.81 13.30 19.66 -20.85 -5.62 4.00 4.45 -
EY -5.61 7.52 5.09 -4.80 -17.79 24.97 22.48 -
DY 0.00 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.32 0.34 0.35 0.30 0.29 0.29 0.28 9.33%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 27/05/11 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.68 0.82 0.75 0.80 0.77 0.64 0.65 -
P/RPS 0.71 0.79 1.17 1.14 0.87 0.77 0.80 -7.66%
P/EPS -15.73 13.46 17.99 -24.17 -6.46 3.71 4.52 -
EY -6.36 7.43 5.56 -4.14 -15.48 26.92 22.14 -
DY 0.00 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 0.28 0.35 0.32 0.35 0.33 0.26 0.29 -2.31%

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