[MELEWAR] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -55.77%
YoY- -52.46%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 577,937 675,910 685,240 1,004,645 857,814 718,064 676,572 -2.58%
PBT 24,264 -45,357 9,512 -112,965 -85,272 22,665 150,452 -26.20%
Tax -7,056 3,094 -130,030 -4,069 3,224 -2,374 -10,884 -6.96%
NP 17,208 -42,262 -120,518 -117,034 -82,048 20,290 139,568 -29.42%
-
NP to SH 12,266 -36,924 -119,636 -117,188 -76,866 20,901 126,020 -32.15%
-
Tax Rate 29.08% - 1,367.01% - - 10.47% 7.23% -
Total Cost 560,729 718,173 805,758 1,121,679 939,862 697,773 537,004 0.72%
-
Net Worth 302,200 254,840 117,271 331,518 484,874 530,051 545,755 -9.37%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 302,200 254,840 117,271 331,518 484,874 530,051 545,755 -9.37%
NOSH 225,523 225,523 225,523 225,523 225,523 225,553 225,518 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.98% -6.25% -17.59% -11.65% -9.56% 2.83% 20.63% -
ROE 4.06% -14.49% -102.02% -35.35% -15.85% 3.94% 23.09% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 256.27 299.71 303.84 445.47 380.37 318.36 300.01 -2.58%
EPS 5.44 -16.37 -53.05 -51.96 -34.08 9.27 55.88 -32.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.13 0.52 1.47 2.15 2.35 2.42 -9.37%
Adjusted Per Share Value based on latest NOSH - 225,523
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 160.54 187.75 190.34 279.07 238.28 199.46 187.94 -2.58%
EPS 3.41 -10.26 -33.23 -32.55 -21.35 5.81 35.01 -32.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8394 0.7079 0.3258 0.9209 1.3469 1.4724 1.516 -9.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.35 0.255 0.185 0.24 0.38 0.81 0.69 -
P/RPS 0.14 0.09 0.06 0.05 0.10 0.25 0.23 -7.93%
P/EPS 6.43 -1.56 -0.35 -0.46 -1.11 8.74 1.23 31.70%
EY 15.54 -64.21 -286.75 -216.51 -89.69 11.44 80.99 -24.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.36 0.16 0.18 0.34 0.29 -1.80%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 29/05/14 30/05/13 29/05/12 27/05/11 31/05/10 -
Price 0.345 0.30 0.22 0.30 0.37 0.82 0.64 -
P/RPS 0.13 0.10 0.07 0.07 0.10 0.26 0.21 -7.67%
P/EPS 6.34 -1.83 -0.41 -0.58 -1.09 8.85 1.15 32.87%
EY 15.77 -54.58 -241.13 -173.21 -92.12 11.30 87.31 -24.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.42 0.20 0.17 0.35 0.26 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