[MELEWAR] YoY Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 126.07%
YoY- -96.51%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 352,344 511,355 434,997 303,053 319,320 366,293 292,023 3.17%
PBT 8,347 -35,387 -48,543 3,103 65,100 -219,461 8,228 0.23%
Tax -74,299 -1,712 1,192 -1,597 -5,023 56,093 2,798 -
NP -65,952 -37,099 -47,351 1,506 60,077 -163,368 11,026 -
-
NP to SH -66,158 -37,615 -44,223 1,944 55,650 -156,109 8,220 -
-
Tax Rate 890.13% - - 51.47% 7.72% - -34.01% -
Total Cost 418,296 548,454 482,348 301,547 259,243 529,661 280,997 6.84%
-
Net Worth 139,824 374,368 500,661 522,167 509,598 449,055 573,593 -20.94%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 139,824 374,368 500,661 522,167 509,598 449,055 573,593 -20.94%
NOSH 225,523 225,523 225,523 226,046 225,486 225,656 225,824 -0.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -18.72% -7.26% -10.89% 0.50% 18.81% -44.60% 3.78% -
ROE -47.32% -10.05% -8.83% 0.37% 10.92% -34.76% 1.43% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 156.23 226.74 192.88 134.07 141.61 162.32 129.31 3.19%
EPS -29.34 -16.68 -19.61 0.86 24.68 -69.18 3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 1.66 2.22 2.31 2.26 1.99 2.54 -20.92%
Adjusted Per Share Value based on latest NOSH - 225,467
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 98.02 142.26 121.02 84.31 88.83 101.90 81.24 3.17%
EPS -18.41 -10.46 -12.30 0.54 15.48 -43.43 2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.389 1.0415 1.3928 1.4527 1.4177 1.2493 1.5957 -20.94%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.21 0.27 0.49 0.82 0.64 0.51 1.39 -
P/RPS 0.13 0.12 0.25 0.61 0.45 0.31 1.07 -29.60%
P/EPS -0.72 -1.62 -2.50 95.35 2.59 -0.74 38.19 -
EY -139.69 -61.77 -40.02 1.05 38.56 -135.65 2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.16 0.22 0.35 0.28 0.26 0.55 -7.69%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 28/02/12 28/02/11 25/02/10 26/02/09 29/02/08 -
Price 0.22 0.255 0.44 0.75 0.65 0.50 1.13 -
P/RPS 0.14 0.11 0.23 0.56 0.46 0.31 0.87 -26.22%
P/EPS -0.75 -1.53 -2.24 87.21 2.63 -0.72 31.04 -
EY -133.34 -65.41 -44.57 1.15 37.97 -138.36 3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.15 0.20 0.32 0.29 0.25 0.44 -3.73%

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