[MELEWAR] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 39.89%
YoY- 153.62%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 157,933 199,718 188,109 183,559 135,761 126,228 107,024 29.58%
PBT -6,394 -21,217 47,739 42,266 22,834 8,799 -36,036 -68.39%
Tax -1,396 -4,443 -3,140 -4,244 -779 13,555 4,342 -
NP -7,790 -25,660 44,599 38,022 22,055 22,354 -31,694 -60.72%
-
NP to SH -7,458 -26,886 38,865 32,452 23,198 21,663 -21,530 -50.64%
-
Tax Rate - - 6.58% 10.04% 3.41% -154.05% - -
Total Cost 165,723 225,378 143,510 145,537 113,706 103,874 138,718 12.57%
-
Net Worth 513,723 523,296 545,869 509,670 477,937 451,098 430,599 12.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 4,511 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 513,723 523,296 545,869 509,670 477,937 451,098 430,599 12.47%
NOSH 225,317 225,558 225,565 225,517 225,442 225,549 225,445 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.93% -12.85% 23.71% 20.71% 16.25% 17.71% -29.61% -
ROE -1.45% -5.14% 7.12% 6.37% 4.85% 4.80% -5.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 70.09 88.54 83.39 81.39 60.22 55.96 47.47 29.63%
EPS -3.31 -11.92 17.23 14.39 10.29 9.61 -9.55 -50.62%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.32 2.42 2.26 2.12 2.00 1.91 12.51%
Adjusted Per Share Value based on latest NOSH - 225,517
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.87 55.48 52.25 50.99 37.71 35.06 29.73 29.58%
EPS -2.07 -7.47 10.80 9.01 6.44 6.02 -5.98 -50.66%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.427 1.4536 1.5163 1.4158 1.3276 1.2531 1.1961 12.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.69 0.67 0.69 0.64 0.60 0.61 0.44 -
P/RPS 0.98 0.76 0.83 0.79 1.00 1.09 0.93 3.54%
P/EPS -20.85 -5.62 4.00 4.45 5.83 6.35 -4.61 173.23%
EY -4.80 -17.79 24.97 22.48 17.15 15.75 -21.70 -63.39%
DY 0.00 2.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.29 0.28 0.28 0.31 0.23 19.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 31/05/10 25/02/10 23/11/09 28/08/09 29/05/09 -
Price 0.80 0.77 0.64 0.65 0.60 0.62 0.62 -
P/RPS 1.14 0.87 0.77 0.80 1.00 1.11 1.31 -8.84%
P/EPS -24.17 -6.46 3.71 4.52 5.83 6.46 -6.49 140.07%
EY -4.14 -15.48 26.92 22.14 17.15 15.49 -15.40 -58.31%
DY 0.00 2.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.26 0.29 0.28 0.31 0.32 6.15%

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