[MELEWAR] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 159.49%
YoY- 124.27%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,014,316 873,824 631,732 543,044 883,688 555,604 1,474,008 -6.03%
PBT -29,932 -65,920 -25,576 91,336 -539,888 16,104 190,296 -
Tax 320 -1,580 -5,584 -3,116 162,440 19,572 -37,172 -
NP -29,612 -67,500 -31,160 88,220 -377,448 35,676 153,124 -
-
NP to SH -29,156 -62,616 -29,832 92,792 -382,364 32,720 121,888 -
-
Tax Rate - - - 3.41% - -121.54% 19.53% -
Total Cost 1,043,928 941,324 662,892 454,824 1,261,136 519,928 1,320,884 -3.84%
-
Net Worth 403,686 534,581 513,723 477,937 516,769 585,895 503,920 -3.62%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 403,686 534,581 513,723 477,937 516,769 585,895 503,920 -3.62%
NOSH 225,523 225,561 225,317 225,442 225,663 225,344 169,100 4.91%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.92% -7.72% -4.93% 16.25% -42.71% 6.42% 10.39% -
ROE -7.22% -11.71% -5.81% 19.42% -73.99% 5.58% 24.19% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 449.76 387.40 280.37 240.88 391.60 246.56 871.67 -10.43%
EPS -12.92 -27.76 -13.24 41.16 -169.44 14.52 72.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 2.37 2.28 2.12 2.29 2.60 2.98 -8.13%
Adjusted Per Share Value based on latest NOSH - 225,442
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 281.75 242.73 175.48 150.85 245.47 154.33 409.45 -6.03%
EPS -8.10 -17.39 -8.29 25.78 -106.21 9.09 33.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1214 1.4849 1.427 1.3276 1.4355 1.6275 1.3998 -3.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.26 0.55 0.69 0.60 0.64 1.55 1.07 -
P/RPS 0.06 0.14 0.25 0.25 0.16 0.63 0.12 -10.90%
P/EPS -2.01 -1.98 -5.21 1.46 -0.38 10.67 1.48 -
EY -49.72 -50.47 -19.19 68.60 -264.75 9.37 67.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.23 0.30 0.28 0.28 0.60 0.36 -13.56%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 29/11/10 23/11/09 24/11/08 03/12/07 29/11/06 -
Price 0.31 0.48 0.80 0.60 0.57 1.30 1.18 -
P/RPS 0.07 0.12 0.29 0.25 0.15 0.53 0.14 -10.90%
P/EPS -2.40 -1.73 -6.04 1.46 -0.34 8.95 1.64 -
EY -41.70 -57.83 -16.55 68.60 -297.26 11.17 61.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.35 0.28 0.25 0.50 0.40 -13.27%

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