[MELEWAR] YoY Cumulative Quarter Result on 30-Jun-2014 [#4]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	772,785	606,810	668,048	664,554	760,430	904,624	754,838	0.39%
YoY %	27.35%	-9.17%	0.53%	-12.61%	-15.94%	19.84%	-	-
Horiz. %	102.38%	80.39%	88.50%	88.04%	100.74%	119.84%	100.00%	-
PBT	-55,151	23,065	-35,967	-26,806	5,677	-150,040	4,910	-
YoY %	-339.11%	164.13%	-34.18%	-572.19%	103.78%	-3,155.80%	-	-
Horiz. %	-1,123.24%	469.76%	-732.53%	-545.95%	115.62%	-3,055.80%	100.00%	-
Tax	-12,662	-8,206	1,782	95,207	-221,389	4,830	-1,644	40.48%
YoY %	-54.30%	-560.49%	-98.13%	143.00%	-4,683.62%	393.80%	-	-
Horiz. %	770.19%	499.15%	-108.39%	-5,791.18%	13,466.48%	-293.80%	100.00%	-
NP	-67,813	14,859	-34,185	68,401	-215,712	-145,210	3,266	-
YoY %	-556.38%	143.47%	-149.98%	131.71%	-48.55%	-4,546.11%	-	-
Horiz. %	-2,076.33%	454.96%	-1,046.69%	2,094.34%	-6,604.78%	-4,446.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-78,807	8,234	-29,549	74,561	-214,960	-135,865	5,925	-
YoY %	-1,057.09%	127.87%	-139.63%	134.69%	-58.22%	-2,393.08%	-	-
Horiz. %	-1,330.08%	138.97%	-498.72%	1,258.41%	-3,628.02%	-2,293.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	35.58%	-	-	3,899.75%	-	33.48%	-
YoY %	-	0.00%	-	-	0.00%	-	-	-
Horiz. %	-	106.27%	-	-	11,648.00%	-	100.00%	-
Total Cost	840,598	591,951	702,233	596,153	976,142	1,049,834	751,572	1.88%
YoY %	42.00%	-15.70%	17.79%	-38.93%	-7.02%	39.69%	-	-
Horiz. %	111.85%	78.76%	93.44%	79.32%	129.88%	139.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	241,309	311,221	293,179	284,158	205,225	446,535	541,260	-12.58%
YoY %	-22.46%	6.15%	3.17%	38.46%	-54.04%	-17.50%	-	-
Horiz. %	44.58%	57.50%	54.17%	52.50%	37.92%	82.50%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	241,309	311,221	293,179	284,158	205,225	446,535	541,260	-12.58%
YoY %	-22.46%	6.15%	3.17%	38.46%	-54.04%	-17.50%	-	-
Horiz. %	44.58%	57.50%	54.17%	52.50%	37.92%	82.50%	100.00%	-
NOSH	225,523	225,523	225,523	225,523	225,523	225,523	225,525	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	-8.78%	2.45%	-5.12%	10.29%	-28.37%	-16.05%	0.43%	-
YoY %	-458.37%	147.85%	-149.76%	136.27%	-76.76%	-3,832.56%	-	-
Horiz. %	-2,041.86%	569.77%	-1,190.70%	2,393.02%	-6,597.67%	-3,732.56%	100.00%	-
ROE	-32.66%	2.65%	-10.08%	26.24%	-104.74%	-30.43%	1.09%	-
YoY %	-1,332.45%	126.29%	-138.41%	125.05%	-244.20%	-2,891.74%	-	-
Horiz. %	-2,996.33%	243.12%	-924.77%	2,407.34%	-9,609.17%	-2,791.74%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	342.66	269.07	296.22	294.67	337.19	401.12	334.70	0.39%
YoY %	27.35%	-9.17%	0.53%	-12.61%	-15.94%	19.84%	-	-
Horiz. %	102.38%	80.39%	88.50%	88.04%	100.74%	119.84%	100.00%	-
EPS	-34.94	3.65	-13.10	33.06	-95.32	-60.24	2.63	-
YoY %	-1,057.26%	127.86%	-139.62%	134.68%	-58.23%	-2,390.49%	-	-
Horiz. %	-1,328.52%	138.78%	-498.10%	1,257.03%	-3,624.33%	-2,290.49%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.07	1.38	1.30	1.26	0.91	1.98	2.40	-12.58%
YoY %	-22.46%	6.15%	3.17%	38.46%	-54.04%	-17.50%	-	-
Horiz. %	44.58%	57.50%	54.17%	52.50%	37.92%	82.50%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 225,523
RPS	214.99	168.81	185.85	184.88	211.55	251.66	209.99	0.39%
YoY %	27.36%	-9.17%	0.52%	-12.61%	-15.94%	19.84%	-	-
Horiz. %	102.38%	80.39%	88.50%	88.04%	100.74%	119.84%	100.00%	-
EPS	-21.92	2.29	-8.22	20.74	-59.80	-37.80	1.65	-
YoY %	-1,057.21%	127.86%	-139.63%	134.68%	-58.20%	-2,390.91%	-	-
Horiz. %	-1,328.48%	138.79%	-498.18%	1,256.97%	-3,624.24%	-2,290.91%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6713	0.8658	0.8156	0.7905	0.5709	1.2423	1.5058	-12.58%
YoY %	-22.46%	6.15%	3.18%	38.47%	-54.04%	-17.50%	-	-
Horiz. %	44.58%	57.50%	54.16%	52.50%	37.91%	82.50%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.315	0.335	0.235	0.22	0.25	0.33	0.77	-
P/RPS	0.09	0.12	0.08	0.07	0.07	0.08	0.23	-14.46%
YoY %	-25.00%	50.00%	14.29%	0.00%	-12.50%	-65.22%	-	-
Horiz. %	39.13%	52.17%	34.78%	30.43%	30.43%	34.78%	100.00%	-
P/EPS	-0.90	9.18	-1.79	0.67	-0.26	-0.55	29.31	-
YoY %	-109.80%	612.85%	-367.16%	357.69%	52.73%	-101.88%	-	-
Horiz. %	-3.07%	31.32%	-6.11%	2.29%	-0.89%	-1.88%	100.00%	-
EY	-110.93	10.90	-55.76	150.28	-381.26	-182.56	3.41	-
YoY %	-1,117.71%	119.55%	-137.10%	139.42%	-108.84%	-5,453.67%	-	-
Horiz. %	-3,253.08%	319.65%	-1,635.19%	4,407.04%	-11,180.65%	-5,353.67%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.29	0.24	0.18	0.17	0.27	0.17	0.32	-1.62%
YoY %	20.83%	33.33%	5.88%	-37.04%	58.82%	-46.88%	-	-
Horiz. %	90.62%	75.00%	56.25%	53.12%	84.38%	53.12%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	30/08/16	28/08/15	29/08/14	30/08/13	30/08/12	29/08/11	-
Price	0.275	0.375	0.26	0.25	0.19	0.30	0.68	-
P/RPS	0.08	0.14	0.09	0.08	0.06	0.07	0.20	-14.15%
YoY %	-42.86%	55.56%	12.50%	33.33%	-14.29%	-65.00%	-	-
Horiz. %	40.00%	70.00%	45.00%	40.00%	30.00%	35.00%	100.00%	-
P/EPS	-0.79	10.27	-1.98	0.76	-0.20	-0.50	25.88	-
YoY %	-107.69%	618.69%	-360.53%	480.00%	60.00%	-101.93%	-	-
Horiz. %	-3.05%	39.68%	-7.65%	2.94%	-0.77%	-1.93%	100.00%	-
EY	-127.07	9.74	-50.39	132.25	-501.66	-200.81	3.86	-
YoY %	-1,404.62%	119.33%	-138.10%	126.36%	-149.82%	-5,302.33%	-	-
Horiz. %	-3,291.97%	252.33%	-1,305.44%	3,426.17%	-12,996.37%	-5,202.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.26	0.27	0.20	0.20	0.21	0.15	0.28	-1.22%
YoY %	-3.70%	35.00%	0.00%	-4.76%	40.00%	-46.43%	-	-
Horiz. %	92.86%	96.43%	71.43%	71.43%	75.00%	53.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos