[MELEWAR] QoQ Quarter Result on 30-Sep-2024 [#1]

Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -167.54%
YoY- -667.63%
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 200,038 241,472 226,758 177,785 164,153 162,190 128,885 33.94%
PBT -3,926 9,553 6,625 -4,256 1,941 -1,745 -602 247.87%
Tax 607 -3,391 -65 295 -1,152 -75 -53 -
NP -3,319 6,162 6,560 -3,961 789 -1,820 -655 194.14%
-
NP to SH -2,736 4,051 4,639 -4,014 482 -1,675 -483 216.76%
-
Tax Rate - 35.50% 0.98% - 59.35% - - -
Total Cost 203,357 235,310 220,198 181,746 163,364 164,010 129,540 34.96%
-
Net Worth 413,999 416,969 409,779 406,185 409,760 409,736 398,953 2.49%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 413,999 416,969 409,779 406,185 409,760 409,736 398,953 2.49%
NOSH 360,000 359,456 359,456 359,456 359,456 359,418 359,418 0.10%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -1.66% 2.55% 2.89% -2.23% 0.48% -1.12% -0.51% -
ROE -0.66% 0.97% 1.13% -0.99% 0.12% -0.41% -0.12% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 55.57 67.18 63.08 49.46 45.67 45.13 35.86 33.80%
EPS -0.76 1.13 1.29 -1.12 0.13 -0.47 -0.13 223.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.16 1.14 1.13 1.14 1.14 1.11 2.38%
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 55.57 67.08 62.99 49.38 45.60 45.05 35.80 33.95%
EPS -0.76 1.13 1.29 -1.12 0.13 -0.47 -0.13 223.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.1582 1.1383 1.1283 1.1382 1.1382 1.1082 2.49%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.245 0.28 0.25 0.265 0.28 0.24 0.27 -
P/RPS 0.44 0.42 0.40 0.54 0.61 0.53 0.75 -29.85%
P/EPS -32.24 24.85 19.37 -23.73 208.80 -51.50 -200.92 -70.37%
EY -3.10 4.02 5.16 -4.21 0.48 -1.94 -0.50 236.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.22 0.23 0.25 0.21 0.24 -8.49%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 31/05/24 28/02/24 28/11/23 30/08/23 31/05/23 -
Price 0.23 0.245 0.25 0.26 0.26 0.275 0.235 -
P/RPS 0.41 0.36 0.40 0.53 0.57 0.61 0.66 -27.13%
P/EPS -30.26 21.74 19.37 -23.28 193.89 -59.01 -174.87 -68.84%
EY -3.30 4.60 5.16 -4.29 0.52 -1.69 -0.57 221.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.22 0.23 0.23 0.24 0.21 -3.19%

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