[MELEWAR] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -180.52%
YoY- -109.65%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 886,782 815,361 754,838 738,266 690,880 729,319 707,147 16.24%
PBT -46,736 -5,176 4,910 -4,218 29,625 62,394 91,622 -
Tax 1,145 -643 -1,644 -6,224 -9,180 -13,223 -12,606 -
NP -45,591 -5,819 3,266 -10,442 20,445 49,171 79,016 -
-
NP to SH -40,243 -2,272 5,924 -11,211 13,923 36,973 67,629 -
-
Tax Rate - - 33.48% - 30.99% 21.19% 13.76% -
Total Cost 932,373 821,180 751,572 748,708 670,435 680,148 628,131 30.03%
-
Net Worth 500,661 534,581 541,369 529,849 520,830 513,723 523,296 -2.89%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 4,511 4,511 4,511 4,511 -
Div Payout % - - - 0.00% 32.40% 12.20% 6.67% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 500,661 534,581 541,369 529,849 520,830 513,723 523,296 -2.89%
NOSH 225,523 225,561 225,570 225,467 225,467 225,317 225,558 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -5.14% -0.71% 0.43% -1.41% 2.96% 6.74% 11.17% -
ROE -8.04% -0.43% 1.09% -2.12% 2.67% 7.20% 12.92% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 393.21 361.48 334.63 327.44 306.42 323.69 313.51 16.25%
EPS -17.84 -1.01 2.63 -4.97 6.18 16.41 29.98 -
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 2.22 2.37 2.40 2.35 2.31 2.28 2.32 -2.88%
Adjusted Per Share Value based on latest NOSH - 225,467
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 246.70 226.83 209.99 205.38 192.20 202.90 196.73 16.23%
EPS -11.20 -0.63 1.65 -3.12 3.87 10.29 18.81 -
DPS 0.00 0.00 0.00 1.25 1.25 1.25 1.25 -
NAPS 1.3928 1.4872 1.5061 1.474 1.4489 1.4292 1.4558 -2.89%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.49 0.55 0.77 0.81 0.82 0.69 0.67 -
P/RPS 0.12 0.15 0.23 0.25 0.27 0.21 0.21 -31.06%
P/EPS -2.75 -54.60 29.32 -16.29 13.28 4.20 2.23 -
EY -36.42 -1.83 3.41 -6.14 7.53 23.78 44.75 -
DY 0.00 0.00 0.00 2.47 2.44 2.90 2.99 -
P/NAPS 0.22 0.23 0.32 0.34 0.35 0.30 0.29 -16.77%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 29/08/11 27/05/11 28/02/11 29/11/10 26/08/10 -
Price 0.44 0.48 0.68 0.82 0.75 0.80 0.77 -
P/RPS 0.11 0.13 0.20 0.25 0.24 0.25 0.25 -42.06%
P/EPS -2.47 -47.65 25.89 -16.49 12.15 4.88 2.57 -
EY -40.56 -2.10 3.86 -6.06 8.23 20.51 38.94 -
DY 0.00 0.00 0.00 2.44 2.67 2.50 2.60 -
P/NAPS 0.20 0.20 0.28 0.35 0.32 0.35 0.33 -28.31%

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