[MELEWAR] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -3.67%
YoY- -75.88%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 740,968 563,358 680,528 704,688 1,022,710 869,994 606,106 3.40%
PBT -75,722 20,542 -58,456 16,694 -70,774 -97,086 6,206 -
Tax -12,572 -6,956 1,998 -148,598 -3,424 2,384 -3,194 25.62%
NP -88,294 13,586 -56,458 -131,904 -74,198 -94,702 3,012 -
-
NP to SH -101,742 9,908 -50,232 -132,316 -75,230 -88,446 3,888 -
-
Tax Rate - 33.86% - 890.13% - - 51.47% -
Total Cost 829,262 549,772 736,986 836,592 1,096,908 964,696 603,094 5.44%
-
Net Worth 261,606 297,690 257,096 139,824 374,368 500,661 522,167 -10.87%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 261,606 297,690 257,096 139,824 374,368 500,661 522,167 -10.87%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 226,046 -0.03%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -11.92% 2.41% -8.30% -18.72% -7.26% -10.89% 0.50% -
ROE -38.89% 3.33% -19.54% -94.63% -20.10% -17.67% 0.74% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 328.56 249.80 301.76 312.47 453.48 385.77 268.13 3.44%
EPS -45.12 4.40 -22.28 -58.68 -33.36 -39.22 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.32 1.14 0.62 1.66 2.22 2.31 -10.83%
Adjusted Per Share Value based on latest NOSH - 225,523
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 206.14 156.73 189.32 196.04 284.52 242.03 168.62 3.40%
EPS -28.30 2.76 -13.97 -36.81 -20.93 -24.61 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7278 0.8282 0.7152 0.389 1.0415 1.3928 1.4527 -10.87%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.375 0.21 0.315 0.21 0.27 0.49 0.82 -
P/RPS 0.11 0.08 0.10 0.07 0.06 0.13 0.31 -15.84%
P/EPS -0.83 4.78 -1.41 -0.36 -0.81 -1.25 47.67 -
EY -120.30 20.92 -70.71 -279.38 -123.55 -80.04 2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.16 0.28 0.34 0.16 0.22 0.35 -1.48%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 27/02/15 26/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.375 0.22 0.285 0.22 0.255 0.44 0.75 -
P/RPS 0.11 0.09 0.09 0.07 0.06 0.11 0.28 -14.40%
P/EPS -0.83 5.01 -1.28 -0.37 -0.76 -1.12 43.60 -
EY -120.30 19.97 -78.15 -266.69 -130.82 -89.13 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.17 0.25 0.35 0.15 0.20 0.32 0.00%

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