[MELEWAR] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 134.39%
YoY- 134.69%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 657,557 652,474 646,955 664,554 702,709 783,252 863,028 -16.59%
PBT -67,958 -64,381 -52,675 -26,806 3,933 -44,191 -77,716 -8.56%
Tax 195,051 170,505 131,000 95,207 -222,258 -200,374 -163,065 -
NP 127,093 106,124 78,325 68,401 -218,325 -244,565 -240,781 -
-
NP to SH 136,595 115,603 84,989 74,561 -216,796 -243,503 -239,579 -
-
Tax Rate - - - - 5,651.11% - - -
Total Cost 530,464 546,350 568,630 596,153 921,034 1,027,817 1,103,809 -38.67%
-
Net Worth 255,439 255,866 261,731 284,158 117,271 139,824 173,652 29.37%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 255,439 255,866 261,731 284,158 117,271 139,824 173,652 29.37%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.33% 16.26% 12.11% 10.29% -31.07% -31.22% -27.90% -
ROE 53.47% 45.18% 32.47% 26.24% -184.87% -174.15% -137.96% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 290.89 290.71 286.73 294.67 311.59 347.30 382.68 -16.72%
EPS 60.43 51.51 37.67 33.06 -96.13 -107.97 -106.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.14 1.16 1.26 0.52 0.62 0.77 29.16%
Adjusted Per Share Value based on latest NOSH - 225,523
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 182.65 181.24 179.71 184.60 195.20 217.57 239.73 -16.59%
EPS 37.94 32.11 23.61 20.71 -60.22 -67.64 -66.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7096 0.7107 0.727 0.7893 0.3258 0.3884 0.4824 29.37%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.255 0.315 0.345 0.22 0.185 0.21 0.185 -
P/RPS 0.09 0.11 0.12 0.07 0.06 0.06 0.05 48.02%
P/EPS 0.42 0.61 0.92 0.67 -0.19 -0.19 -0.17 -
EY 236.97 163.51 109.18 150.28 -519.62 -514.16 -574.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.30 0.17 0.36 0.34 0.24 -2.79%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 29/08/14 29/05/14 26/02/14 28/11/13 -
Price 0.30 0.285 0.35 0.25 0.22 0.22 0.235 -
P/RPS 0.10 0.10 0.12 0.08 0.07 0.06 0.06 40.61%
P/EPS 0.50 0.55 0.93 0.76 -0.23 -0.20 -0.22 -
EY 201.42 180.72 107.62 132.25 -436.96 -490.78 -452.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.30 0.20 0.42 0.35 0.31 -8.80%

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