[MELEWAR] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -62.34%
YoY- -75.04%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 815,361 754,838 738,266 690,880 729,319 707,147 633,657 18.28%
PBT -5,176 4,910 -4,218 29,625 62,394 91,622 121,638 -
Tax -643 -1,644 -6,224 -9,180 -13,223 -12,606 5,392 -
NP -5,819 3,266 -10,442 20,445 49,171 79,016 127,030 -
-
NP to SH -2,272 5,924 -11,211 13,923 36,973 67,629 116,178 -
-
Tax Rate - 33.48% - 30.99% 21.19% 13.76% -4.43% -
Total Cost 821,180 751,572 748,708 670,435 680,148 628,131 506,627 37.94%
-
Net Worth 534,581 541,369 529,849 520,830 513,723 523,296 545,869 -1.38%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 4,511 4,511 4,511 4,511 - -
Div Payout % - - 0.00% 32.40% 12.20% 6.67% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 534,581 541,369 529,849 520,830 513,723 523,296 545,869 -1.38%
NOSH 225,561 225,570 225,467 225,467 225,317 225,558 225,565 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -0.71% 0.43% -1.41% 2.96% 6.74% 11.17% 20.05% -
ROE -0.43% 1.09% -2.12% 2.67% 7.20% 12.92% 21.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 361.48 334.63 327.44 306.42 323.69 313.51 280.92 18.28%
EPS -1.01 2.63 -4.97 6.18 16.41 29.98 51.51 -
DPS 0.00 0.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 2.37 2.40 2.35 2.31 2.28 2.32 2.42 -1.38%
Adjusted Per Share Value based on latest NOSH - 225,467
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 226.49 209.68 205.07 191.91 202.59 196.43 176.02 18.28%
EPS -0.63 1.65 -3.11 3.87 10.27 18.79 32.27 -
DPS 0.00 0.00 1.25 1.25 1.25 1.25 0.00 -
NAPS 1.4849 1.5038 1.4718 1.4468 1.427 1.4536 1.5163 -1.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.55 0.77 0.81 0.82 0.69 0.67 0.69 -
P/RPS 0.15 0.23 0.25 0.27 0.21 0.21 0.25 -28.84%
P/EPS -54.60 29.32 -16.29 13.28 4.20 2.23 1.34 -
EY -1.83 3.41 -6.14 7.53 23.78 44.75 74.65 -
DY 0.00 0.00 2.47 2.44 2.90 2.99 0.00 -
P/NAPS 0.23 0.32 0.34 0.35 0.30 0.29 0.29 -14.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 29/08/11 27/05/11 28/02/11 29/11/10 26/08/10 31/05/10 -
Price 0.48 0.68 0.82 0.75 0.80 0.77 0.64 -
P/RPS 0.13 0.20 0.25 0.24 0.25 0.25 0.23 -31.61%
P/EPS -47.65 25.89 -16.49 12.15 4.88 2.57 1.24 -
EY -2.10 3.86 -6.06 8.23 20.51 38.94 80.48 -
DY 0.00 0.00 2.44 2.67 2.50 2.60 0.00 -
P/NAPS 0.20 0.28 0.35 0.32 0.35 0.33 0.26 -16.03%

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