[MELEWAR] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 69.84%
YoY- 153.21%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/06 CAGR
Revenue 753,484 643,361 538,548 507,429 473,317 471,774 85,404 36.45%
PBT -84,724 -63,954 16,999 112,839 -255,497 -59,999 12,293 -
Tax -3,052 2,418 -1,781 -8,163 60,436 21,603 -3,283 -1.03%
NP -87,776 -61,536 15,218 104,676 -195,061 -38,396 9,010 -
-
NP to SH -87,891 -57,650 15,676 94,515 -177,638 -43,184 9,010 -
-
Tax Rate - - 10.48% 7.23% - - 26.71% -
Total Cost 841,260 704,897 523,330 402,753 668,378 510,170 76,394 40.83%
-
Net Worth 331,518 484,874 530,051 545,755 430,897 523,442 481,772 -5.19%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/06 CAGR
Net Worth 331,518 484,874 530,051 545,755 430,897 523,442 481,772 -5.19%
NOSH 225,523 225,523 225,553 225,518 225,600 225,621 169,043 4.20%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/06 CAGR
NP Margin -11.65% -9.56% 2.83% 20.63% -41.21% -8.14% 10.55% -
ROE -26.51% -11.89% 2.96% 17.32% -41.23% -8.25% 1.87% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/06 CAGR
RPS 334.11 285.28 238.77 225.01 209.80 209.10 50.52 30.95%
EPS -38.97 -25.56 6.95 41.91 -78.74 -19.14 5.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 2.15 2.35 2.42 1.91 2.32 2.85 -9.01%
Adjusted Per Share Value based on latest NOSH - 225,565
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/06 CAGR
RPS 209.30 178.71 149.60 140.95 131.48 131.05 23.72 36.45%
EPS -24.41 -16.01 4.35 26.25 -49.34 -12.00 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9209 1.3469 1.4724 1.516 1.1969 1.454 1.3383 -5.19%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/06 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/06 -
Price 0.24 0.38 0.81 0.69 0.44 0.99 1.12 -
P/RPS 0.07 0.13 0.34 0.31 0.21 0.47 0.00 -
P/EPS -0.62 -1.49 11.65 1.65 -0.56 -5.17 0.00 -
EY -162.38 -67.27 8.58 60.74 -178.95 -19.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.34 0.29 0.23 0.43 0.56 -16.37%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/06 CAGR
Date 30/05/13 29/05/12 27/05/11 31/05/10 29/05/09 27/05/08 31/05/06 -
Price 0.30 0.37 0.82 0.64 0.62 0.96 1.10 -
P/RPS 0.09 0.13 0.34 0.28 0.30 0.46 0.00 -
P/EPS -0.77 -1.45 11.80 1.53 -0.79 -5.02 0.00 -
EY -129.91 -69.09 8.48 65.48 -127.00 -19.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.35 0.26 0.32 0.41 0.55 -13.44%

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