[MELEWAR] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 36.69%
YoY- -151397.5%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 135,761 126,228 107,024 145,371 220,922 231,571 179,751 -17.05%
PBT 22,834 8,799 -36,036 -84,490 -134,972 116,478 -68,226 -
Tax -779 13,555 4,342 15,483 40,610 -22,328 18,805 -
NP 22,055 22,354 -31,694 -69,007 -94,362 94,150 -49,421 -
-
NP to SH 23,198 21,663 -21,530 -60,519 -95,591 88,039 -51,403 -
-
Tax Rate 3.41% -154.05% - - - 19.17% - -
Total Cost 113,706 103,874 138,718 214,378 315,284 137,421 229,172 -37.30%
-
Net Worth 477,937 451,098 430,599 449,041 516,769 616,115 523,507 -5.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 9,027 - -
Div Payout % - - - - - 10.25% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 477,937 451,098 430,599 449,041 516,769 616,115 523,507 -5.88%
NOSH 225,442 225,549 225,445 225,648 225,663 225,683 225,649 -0.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 16.25% 17.71% -29.61% -47.47% -42.71% 40.66% -27.49% -
ROE 4.85% 4.80% -5.00% -13.48% -18.50% 14.29% -9.82% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.22 55.96 47.47 64.42 97.90 102.61 79.66 -17.00%
EPS 10.29 9.61 -9.55 -26.82 -42.36 39.01 -22.78 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.12 2.00 1.91 1.99 2.29 2.73 2.32 -5.82%
Adjusted Per Share Value based on latest NOSH - 225,648
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 37.71 35.06 29.73 40.38 61.37 64.33 49.93 -17.05%
EPS 6.44 6.02 -5.98 -16.81 -26.55 24.46 -14.28 -
DPS 0.00 0.00 0.00 0.00 0.00 2.51 0.00 -
NAPS 1.3276 1.2531 1.1961 1.2473 1.4355 1.7114 1.4542 -5.88%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.60 0.61 0.44 0.51 0.64 0.77 0.99 -
P/RPS 1.00 1.09 0.93 0.79 0.65 0.75 1.24 -13.34%
P/EPS 5.83 6.35 -4.61 -1.90 -1.51 1.97 -4.35 -
EY 17.15 15.75 -21.70 -52.59 -66.19 50.66 -23.01 -
DY 0.00 0.00 0.00 0.00 0.00 5.19 0.00 -
P/NAPS 0.28 0.31 0.23 0.26 0.28 0.28 0.43 -24.85%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 28/08/09 29/05/09 26/02/09 24/11/08 26/08/08 27/05/08 -
Price 0.60 0.62 0.62 0.50 0.57 0.70 0.96 -
P/RPS 1.00 1.11 1.31 0.78 0.58 0.68 1.21 -11.92%
P/EPS 5.83 6.46 -6.49 -1.86 -1.35 1.79 -4.21 -
EY 17.15 15.49 -15.40 -53.64 -74.32 55.73 -23.73 -
DY 0.00 0.00 0.00 0.00 0.00 5.71 0.00 -
P/NAPS 0.28 0.31 0.32 0.25 0.25 0.26 0.41 -22.43%

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