[MELEWAR] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -158.03%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 563,358 680,528 704,688 1,022,710 869,994 606,106 638,640 -2.06%
PBT 20,542 -58,456 16,694 -70,774 -97,086 6,206 130,200 -26.48%
Tax -6,956 1,998 -148,598 -3,424 2,384 -3,194 -10,046 -5.93%
NP 13,586 -56,458 -131,904 -74,198 -94,702 3,012 120,154 -30.44%
-
NP to SH 9,908 -50,232 -132,316 -75,230 -88,446 3,888 111,300 -33.16%
-
Tax Rate 33.86% - 890.13% - - 51.47% 7.72% -
Total Cost 549,772 736,986 836,592 1,096,908 964,696 603,094 518,486 0.98%
-
Net Worth 297,690 257,096 139,824 374,368 500,661 522,167 509,598 -8.56%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 297,690 257,096 139,824 374,368 500,661 522,167 509,598 -8.56%
NOSH 225,523 225,523 225,523 225,523 225,523 226,046 225,486 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.41% -8.30% -18.72% -7.26% -10.89% 0.50% 18.81% -
ROE 3.33% -19.54% -94.63% -20.10% -17.67% 0.74% 21.84% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 249.80 301.76 312.47 453.48 385.77 268.13 283.23 -2.07%
EPS 4.40 -22.28 -58.68 -33.36 -39.22 1.72 49.36 -33.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.14 0.62 1.66 2.22 2.31 2.26 -8.56%
Adjusted Per Share Value based on latest NOSH - 225,523
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 156.49 189.04 195.75 284.09 241.67 168.36 177.40 -2.06%
EPS 2.75 -13.95 -36.75 -20.90 -24.57 1.08 30.92 -33.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8269 0.7142 0.3884 1.0399 1.3907 1.4505 1.4156 -8.56%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.21 0.315 0.21 0.27 0.49 0.82 0.64 -
P/RPS 0.08 0.10 0.07 0.06 0.13 0.31 0.23 -16.13%
P/EPS 4.78 -1.41 -0.36 -0.81 -1.25 47.67 1.30 24.22%
EY 20.92 -70.71 -279.38 -123.55 -80.04 2.10 77.13 -19.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.28 0.34 0.16 0.22 0.35 0.28 -8.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 26/02/14 27/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.22 0.285 0.22 0.255 0.44 0.75 0.65 -
P/RPS 0.09 0.09 0.07 0.06 0.11 0.28 0.23 -14.47%
P/EPS 5.01 -1.28 -0.37 -0.76 -1.12 43.60 1.32 24.88%
EY 19.97 -78.15 -266.69 -130.82 -89.13 2.29 75.94 -19.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.25 0.35 0.15 0.20 0.32 0.29 -8.51%

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