[MELEWAR] YoY Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 94.64%
YoY- 53.44%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 134,782 156,745 174,344 253,579 218,456 157,933 135,761 -0.12%
PBT 3,320 -23,143 2,726 -7,483 -16,480 -6,394 22,834 -27.47%
Tax -1,416 595 -35,198 80 -395 -1,396 -779 10.46%
NP 1,904 -22,548 -32,472 -7,403 -16,875 -7,790 22,055 -33.50%
-
NP to SH 1,479 -21,480 -31,908 -7,289 -15,654 -7,458 23,198 -36.78%
-
Tax Rate 42.65% - 1,291.20% - - - 3.41% -
Total Cost 132,878 179,293 206,816 260,982 235,331 165,723 113,706 2.62%
-
Net Worth 295,435 261,606 173,652 403,686 534,581 513,723 477,937 -7.70%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 295,435 261,606 173,652 403,686 534,581 513,723 477,937 -7.70%
NOSH 225,523 225,523 225,523 225,523 225,561 225,317 225,442 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.41% -14.39% -18.63% -2.92% -7.72% -4.93% 16.25% -
ROE 0.50% -8.21% -18.37% -1.81% -2.93% -1.45% 4.85% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 59.76 69.50 77.31 112.44 96.85 70.09 60.22 -0.12%
EPS 0.66 -9.52 -14.15 -3.23 -6.94 -3.31 10.29 -36.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.16 0.77 1.79 2.37 2.28 2.12 -7.70%
Adjusted Per Share Value based on latest NOSH - 225,523
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 37.44 43.54 48.43 70.44 60.68 43.87 37.71 -0.11%
EPS 0.41 -5.97 -8.86 -2.02 -4.35 -2.07 6.44 -36.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8207 0.7267 0.4824 1.1214 1.4849 1.427 1.3276 -7.69%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.23 0.345 0.185 0.26 0.55 0.69 0.60 -
P/RPS 0.38 0.50 0.24 0.23 0.57 0.98 1.00 -14.88%
P/EPS 35.07 -3.62 -1.31 -8.04 -7.93 -20.85 5.83 34.83%
EY 2.85 -27.61 -76.48 -12.43 -12.62 -4.80 17.15 -25.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.30 0.24 0.15 0.23 0.30 0.28 -7.09%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 28/11/13 28/11/12 25/11/11 29/11/10 23/11/09 -
Price 0.21 0.35 0.235 0.31 0.48 0.80 0.60 -
P/RPS 0.35 0.50 0.30 0.28 0.50 1.14 1.00 -16.04%
P/EPS 32.02 -3.67 -1.66 -9.59 -6.92 -24.17 5.83 32.81%
EY 3.12 -27.21 -60.21 -10.43 -14.46 -4.14 17.15 -24.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.30 0.31 0.17 0.20 0.35 0.28 -8.90%

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