[MELEWAR] QoQ TTM 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- -102.79%
YoY- -248.12%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 514,384 599,545 704,888 777,615 785,366 703,345 629,804 -12.61%
PBT -88,893 -246,699 -139,306 -171,210 -82,518 56,480 72,153 -
Tax 32,601 73,990 37,847 52,570 34,992 -725 -42,136 -
NP -56,292 -172,709 -101,459 -118,640 -47,526 55,755 30,017 -
-
NP to SH -37,188 -155,977 -88,989 -119,474 -58,915 44,856 24,160 -
-
Tax Rate - - - - - 1.28% 58.40% -
Total Cost 570,676 772,254 806,347 896,255 832,892 647,590 599,787 -3.25%
-
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 9,027 9,027 9,027 13,513 -
Div Payout % - - 0.00% 0.00% 0.00% 20.13% 55.93% -
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 -10.94% -28.81% -14.39% -15.26% -6.05% 7.93% 4.77% -
ROE -7.78% -34.58% -20.67% -26.61% -11.40% 7.28% 4.62% -
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 228.17 265.82 312.67 344.61 348.03 311.65 279.11 -12.56%
EPS -16.50 -69.15 -39.47 -52.95 -26.11 19.88 10.71 -
DPS 0.00 0.00 4.00 4.00 4.00 4.00 5.99 -
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 142.88 166.54 195.80 216.00 218.16 195.37 174.95 -12.61%
EPS -10.33 -43.33 -24.72 -33.19 -16.37 12.46 6.71 -
DPS 0.00 0.00 2.51 2.51 2.51 2.51 3.75 -
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 0.26 0.23 0.14 0.15 0.18 0.25 0.35 -17.96%
P/EPS -3.64 -0.88 -1.11 -0.96 -2.45 3.87 9.25 -
EY -27.49 -113.37 -89.71 -103.82 -40.79 25.81 10.82 -
DY 0.00 0.00 9.09 7.84 6.25 5.19 6.05 -
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 0.26 0.23 0.20 0.15 0.16 0.22 0.34 -16.36%
P/EPS -3.64 -0.90 -1.57 -0.94 -2.18 3.52 8.97 -
EY -27.49 -111.54 -63.67 -105.89 -45.80 28.39 11.15 -
DY 0.00 0.00 6.45 8.00 7.02 5.71 6.24 -
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