[MELEWAR] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 114.87%
YoY- 124.27%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 253,579 218,456 157,933 135,761 220,922 138,901 368,502 -6.03%
PBT -7,483 -16,480 -6,394 22,834 -134,972 4,026 47,574 -
Tax 80 -395 -1,396 -779 40,610 4,893 -9,293 -
NP -7,403 -16,875 -7,790 22,055 -94,362 8,919 38,281 -
-
NP to SH -7,289 -15,654 -7,458 23,198 -95,591 8,180 30,472 -
-
Tax Rate - - - 3.41% - -121.54% 19.53% -
Total Cost 260,982 235,331 165,723 113,706 315,284 129,982 330,221 -3.84%
-
Net Worth 403,686 534,581 513,723 477,937 516,769 585,895 503,920 -3.62%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 403,686 534,581 513,723 477,937 516,769 585,895 503,920 -3.62%
NOSH 225,523 225,561 225,317 225,442 225,663 225,344 169,100 4.91%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.92% -7.72% -4.93% 16.25% -42.71% 6.42% 10.39% -
ROE -1.81% -2.93% -1.45% 4.85% -18.50% 1.40% 6.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 112.44 96.85 70.09 60.22 97.90 61.64 217.92 -10.43%
EPS -3.23 -6.94 -3.31 10.29 -42.36 3.63 18.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 2.37 2.28 2.12 2.29 2.60 2.98 -8.13%
Adjusted Per Share Value based on latest NOSH - 225,442
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 70.44 60.68 43.87 37.71 61.37 38.58 102.36 -6.03%
EPS -2.02 -4.35 -2.07 6.44 -26.55 2.27 8.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1214 1.4849 1.427 1.3276 1.4355 1.6275 1.3998 -3.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.26 0.55 0.69 0.60 0.64 1.55 1.07 -
P/RPS 0.23 0.57 0.98 1.00 0.65 2.51 0.49 -11.83%
P/EPS -8.04 -7.93 -20.85 5.83 -1.51 42.70 5.94 -
EY -12.43 -12.62 -4.80 17.15 -66.19 2.34 16.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.23 0.30 0.28 0.28 0.60 0.36 -13.56%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 29/11/10 23/11/09 24/11/08 03/12/07 29/11/06 -
Price 0.31 0.48 0.80 0.60 0.57 1.30 1.18 -
P/RPS 0.28 0.50 1.14 1.00 0.58 2.11 0.54 -10.35%
P/EPS -9.59 -6.92 -24.17 5.83 -1.35 35.81 6.55 -
EY -10.43 -14.46 -4.14 17.15 -74.32 2.79 15.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.35 0.28 0.25 0.50 0.40 -13.27%

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