[MELEWAR] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 19.95%
YoY- 135.65%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,022,710 869,994 606,106 638,640 732,586 584,046 998,010 0.40%
PBT -70,774 -97,086 6,206 130,200 -438,922 16,456 101,414 -
Tax -3,424 2,384 -3,194 -10,046 112,186 5,596 -20,790 -25.94%
NP -74,198 -94,702 3,012 120,154 -326,736 22,052 80,624 -
-
NP to SH -75,230 -88,446 3,888 111,300 -312,218 16,440 63,964 -
-
Tax Rate - - 51.47% 7.72% - -34.01% 20.50% -
Total Cost 1,096,908 964,696 603,094 518,486 1,059,322 561,994 917,386 3.02%
-
Net Worth 374,368 500,661 522,167 509,598 449,055 573,593 505,423 -4.87%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 374,368 500,661 522,167 509,598 449,055 573,593 505,423 -4.87%
NOSH 225,523 225,523 226,046 225,486 225,656 225,824 169,038 4.91%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -7.26% -10.89% 0.50% 18.81% -44.60% 3.78% 8.08% -
ROE -20.10% -17.67% 0.74% 21.84% -69.53% 2.87% 12.66% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 453.48 385.77 268.13 283.23 324.65 258.63 590.41 -4.29%
EPS -33.36 -39.22 1.72 49.36 -138.36 7.28 37.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 2.22 2.31 2.26 1.99 2.54 2.99 -9.33%
Adjusted Per Share Value based on latest NOSH - 225,517
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 284.09 241.67 168.36 177.40 203.50 162.24 277.23 0.40%
EPS -20.90 -24.57 1.08 30.92 -86.73 4.57 17.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0399 1.3907 1.4505 1.4156 1.2474 1.5933 1.404 -4.87%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.27 0.49 0.82 0.64 0.51 1.39 1.09 -
P/RPS 0.06 0.13 0.31 0.23 0.16 0.54 0.18 -16.71%
P/EPS -0.81 -1.25 47.67 1.30 -0.37 19.09 2.88 -
EY -123.55 -80.04 2.10 77.13 -271.29 5.24 34.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.22 0.35 0.28 0.26 0.55 0.36 -12.63%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 26/02/09 29/02/08 27/02/07 -
Price 0.255 0.44 0.75 0.65 0.50 1.13 1.09 -
P/RPS 0.06 0.11 0.28 0.23 0.15 0.44 0.18 -16.71%
P/EPS -0.76 -1.12 43.60 1.32 -0.36 15.52 2.88 -
EY -130.82 -89.13 2.29 75.94 -276.72 6.44 34.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.20 0.32 0.29 0.25 0.44 0.36 -13.56%

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