[MELEWAR] YoY Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -28.45%
YoY- 143.36%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 CAGR
Revenue 760,430 904,624 754,838 707,147 599,545 703,345 225,506 18.94%
PBT 5,677 -150,040 4,910 91,622 -246,698 56,478 37,906 -23.74%
Tax -221,389 4,830 -1,644 -12,606 73,991 -725 -7,290 62.78%
NP -215,712 -145,210 3,266 79,016 -172,707 55,753 30,616 -
-
NP to SH -214,960 -135,865 5,925 67,629 -155,975 44,854 25,972 -
-
Tax Rate 3,899.75% - 33.48% 13.76% - 1.28% 19.23% -
Total Cost 976,142 1,049,834 751,572 628,131 772,252 647,592 194,890 25.85%
-
Net Worth 205,225 446,535 541,260 520,916 455,661 615,952 504,212 -12.04%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 CAGR
Div - - - 4,510 - 9,024 - -
Div Payout % - - - 6.67% - 20.12% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 CAGR
Net Worth 205,225 446,535 541,260 520,916 455,661 615,952 504,212 -12.04%
NOSH 225,523 225,523 225,525 225,505 225,575 225,623 169,198 4.18%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 CAGR
NP Margin -28.37% -16.05% 0.43% 11.17% -28.81% 7.93% 13.58% -
ROE -104.74% -30.43% 1.09% 12.98% -34.23% 7.28% 5.15% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 CAGR
RPS 337.19 401.12 334.70 313.58 265.79 311.73 133.28 14.16%
EPS -95.32 -60.24 2.63 29.99 -69.14 19.88 15.35 -
DPS 0.00 0.00 0.00 2.00 0.00 4.00 0.00 -
NAPS 0.91 1.98 2.40 2.31 2.02 2.73 2.98 -15.57%
Adjusted Per Share Value based on latest NOSH - 225,558
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 CAGR
RPS 211.23 251.28 209.68 196.43 166.54 195.37 62.64 18.94%
EPS -59.71 -37.74 1.65 18.79 -43.33 12.46 7.21 -
DPS 0.00 0.00 0.00 1.25 0.00 2.51 0.00 -
NAPS 0.5701 1.2404 1.5035 1.447 1.2657 1.711 1.4006 -12.04%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 -
Price 0.25 0.33 0.77 0.67 0.61 0.77 1.13 -
P/RPS 0.07 0.08 0.23 0.21 0.23 0.25 0.00 -
P/EPS -0.26 -0.55 29.31 2.23 -0.88 3.87 0.00 -
EY -381.26 -182.56 3.41 44.76 -113.35 25.82 0.00 -
DY 0.00 0.00 0.00 2.99 0.00 5.19 0.00 -
P/NAPS 0.27 0.17 0.32 0.29 0.30 0.28 0.57 -10.11%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 CAGR
Date 30/08/13 30/08/12 29/08/11 26/08/10 28/08/09 26/08/08 30/08/06 -
Price 0.19 0.30 0.68 0.77 0.62 0.70 0.99 -
P/RPS 0.06 0.07 0.20 0.25 0.23 0.22 0.00 -
P/EPS -0.20 -0.50 25.88 2.57 -0.90 3.52 0.00 -
EY -501.66 -200.81 3.86 38.95 -111.53 28.40 0.00 -
DY 0.00 0.00 0.00 2.60 0.00 5.71 0.00 -
P/NAPS 0.21 0.15 0.28 0.33 0.31 0.26 0.50 -11.64%

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