[MELEWAR] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -133.66%
YoY- -52.46%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 433,453 506,933 513,930 753,484 643,361 538,548 507,429 -2.58%
PBT 18,198 -34,018 7,134 -84,724 -63,954 16,999 112,839 -26.20%
Tax -5,292 2,321 -97,523 -3,052 2,418 -1,781 -8,163 -6.96%
NP 12,906 -31,697 -90,389 -87,776 -61,536 15,218 104,676 -29.42%
-
NP to SH 9,200 -27,693 -89,727 -87,891 -57,650 15,676 94,515 -32.15%
-
Tax Rate 29.08% - 1,367.02% - - 10.48% 7.23% -
Total Cost 420,547 538,630 604,319 841,260 704,897 523,330 402,753 0.72%
-
Net Worth 302,200 254,840 117,271 331,518 484,874 530,051 545,755 -9.37%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 302,200 254,840 117,271 331,518 484,874 530,051 545,755 -9.37%
NOSH 225,523 225,523 225,523 225,523 225,523 225,553 225,518 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.98% -6.25% -17.59% -11.65% -9.56% 2.83% 20.63% -
ROE 3.04% -10.87% -76.51% -26.51% -11.89% 2.96% 17.32% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 192.20 224.78 227.88 334.11 285.28 238.77 225.01 -2.59%
EPS 4.08 -12.28 -39.79 -38.97 -25.56 6.95 41.91 -32.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.13 0.52 1.47 2.15 2.35 2.42 -9.37%
Adjusted Per Share Value based on latest NOSH - 225,523
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 120.59 141.03 142.97 209.62 178.98 149.82 141.17 -2.58%
EPS 2.56 -7.70 -24.96 -24.45 -16.04 4.36 26.29 -32.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8407 0.709 0.3262 0.9223 1.3489 1.4746 1.5183 -9.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.35 0.255 0.185 0.24 0.38 0.81 0.69 -
P/RPS 0.18 0.11 0.08 0.07 0.13 0.34 0.31 -8.65%
P/EPS 8.58 -2.08 -0.46 -0.62 -1.49 11.65 1.65 31.59%
EY 11.66 -48.15 -215.06 -162.38 -67.27 8.58 60.74 -24.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.36 0.16 0.18 0.34 0.29 -1.80%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 29/05/14 30/05/13 29/05/12 27/05/11 31/05/10 -
Price 0.345 0.30 0.22 0.30 0.37 0.82 0.64 -
P/RPS 0.18 0.13 0.10 0.09 0.13 0.34 0.28 -7.09%
P/EPS 8.46 -2.44 -0.55 -0.77 -1.45 11.80 1.53 32.94%
EY 11.82 -40.93 -180.85 -129.91 -69.09 8.48 65.48 -24.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.42 0.20 0.17 0.35 0.26 0.00%

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