[MELEWAR] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 18.16%
YoY- 163.01%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 609,463 646,085 668,048 657,557 652,474 646,955 664,554 -5.59%
PBT 3,532 -9,504 -35,967 -67,958 -64,381 -52,675 -26,806 -
Tax -2,695 -229 1,782 195,051 170,505 131,000 95,207 -
NP 837 -9,733 -34,185 127,093 106,124 78,325 68,401 -94.64%
-
NP to SH 521 -6,590 -29,549 136,595 115,603 84,989 74,561 -96.31%
-
Tax Rate 76.30% - - - - - - -
Total Cost 608,626 655,818 702,233 530,464 546,350 568,630 596,153 1.38%
-
Net Worth 297,690 295,435 293,179 255,439 255,866 261,731 284,158 3.14%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 297,690 295,435 293,179 255,439 255,866 261,731 284,158 3.14%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.14% -1.51% -5.12% 19.33% 16.26% 12.11% 10.29% -
ROE 0.18% -2.23% -10.08% 53.47% 45.18% 32.47% 26.24% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 270.24 286.48 296.22 290.89 290.71 286.73 294.67 -5.59%
EPS 0.23 -2.92 -13.10 60.43 51.51 37.67 33.06 -96.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.31 1.30 1.13 1.14 1.16 1.26 3.14%
Adjusted Per Share Value based on latest NOSH - 225,523
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 169.30 179.47 185.57 182.65 181.24 179.71 184.60 -5.58%
EPS 0.14 -1.83 -8.21 37.94 32.11 23.61 20.71 -96.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8269 0.8207 0.8144 0.7096 0.7107 0.727 0.7893 3.14%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.21 0.23 0.235 0.255 0.315 0.345 0.22 -
P/RPS 0.08 0.08 0.08 0.09 0.11 0.12 0.07 9.28%
P/EPS 90.90 -7.87 -1.79 0.42 0.61 0.92 0.67 2516.82%
EY 1.10 -12.70 -55.76 236.97 163.51 109.18 150.28 -96.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.18 0.23 0.28 0.30 0.17 -3.95%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 29/08/14 -
Price 0.22 0.21 0.26 0.30 0.285 0.35 0.25 -
P/RPS 0.08 0.07 0.09 0.10 0.10 0.12 0.08 0.00%
P/EPS 95.23 -7.19 -1.98 0.50 0.55 0.93 0.76 2382.09%
EY 1.05 -13.91 -50.39 201.42 180.72 107.62 132.25 -95.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.20 0.27 0.25 0.30 0.20 -10.24%

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