[MELEWAR] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -416.05%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 281,679 340,264 352,344 511,355 434,997 303,053 319,320 -2.06%
PBT 10,271 -29,228 8,347 -35,387 -48,543 3,103 65,100 -26.48%
Tax -3,478 999 -74,299 -1,712 1,192 -1,597 -5,023 -5.93%
NP 6,793 -28,229 -65,952 -37,099 -47,351 1,506 60,077 -30.44%
-
NP to SH 4,954 -25,116 -66,158 -37,615 -44,223 1,944 55,650 -33.16%
-
Tax Rate 33.86% - 890.13% - - 51.47% 7.72% -
Total Cost 274,886 368,493 418,296 548,454 482,348 301,547 259,243 0.98%
-
Net Worth 297,690 257,096 139,824 374,368 500,661 522,167 509,598 -8.56%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 297,690 257,096 139,824 374,368 500,661 522,167 509,598 -8.56%
NOSH 225,523 225,523 225,523 225,523 225,523 226,046 225,486 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.41% -8.30% -18.72% -7.26% -10.89% 0.50% 18.81% -
ROE 1.66% -9.77% -47.32% -10.05% -8.83% 0.37% 10.92% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 124.90 150.88 156.23 226.74 192.88 134.07 141.61 -2.07%
EPS 2.20 -11.14 -29.34 -16.68 -19.61 0.86 24.68 -33.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.14 0.62 1.66 2.22 2.31 2.26 -8.56%
Adjusted Per Share Value based on latest NOSH - 225,523
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 78.36 94.66 98.02 142.26 121.02 84.31 88.83 -2.06%
EPS 1.38 -6.99 -18.41 -10.46 -12.30 0.54 15.48 -33.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8282 0.7152 0.389 1.0415 1.3928 1.4527 1.4177 -8.56%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.21 0.315 0.21 0.27 0.49 0.82 0.64 -
P/RPS 0.17 0.21 0.13 0.12 0.25 0.61 0.45 -14.97%
P/EPS 9.56 -2.83 -0.72 -1.62 -2.50 95.35 2.59 24.30%
EY 10.46 -35.35 -139.69 -61.77 -40.02 1.05 38.56 -19.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.28 0.34 0.16 0.22 0.35 0.28 -8.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 26/02/14 27/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.22 0.285 0.22 0.255 0.44 0.75 0.65 -
P/RPS 0.18 0.19 0.14 0.11 0.23 0.56 0.46 -14.47%
P/EPS 10.02 -2.56 -0.75 -1.53 -2.24 87.21 2.63 24.96%
EY 9.98 -39.08 -133.34 -65.41 -44.57 1.15 37.97 -19.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.25 0.35 0.15 0.20 0.32 0.29 -8.51%

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