[MELEWAR] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -82.5%
YoY- -403.86%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 183,519 178,000 257,776 216,541 145,120 183,559 145,371 3.95%
PBT -6,085 5,621 -27,904 -32,063 9,497 42,266 -84,490 -35.48%
Tax 404 -39,101 -1,792 1,587 -201 -4,244 15,483 -45.52%
NP -5,681 -33,480 -29,696 -30,476 9,296 38,022 -69,007 -34.03%
-
NP to SH -3,636 -34,250 -30,326 -28,569 9,402 32,452 -60,519 -37.40%
-
Tax Rate - 695.62% - - 2.12% 10.04% - -
Total Cost 189,200 211,480 287,472 247,017 135,824 145,537 214,378 -2.05%
-
Net Worth 257,096 139,824 374,368 500,661 520,830 509,670 449,041 -8.87%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 257,096 139,824 374,368 500,661 520,830 509,670 449,041 -8.87%
NOSH 225,523 225,523 225,523 225,523 225,467 225,517 225,648 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -3.10% -18.81% -11.52% -14.07% 6.41% 20.71% -47.47% -
ROE -1.41% -24.50% -8.10% -5.71% 1.81% 6.37% -13.48% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 81.37 78.93 114.30 96.02 64.36 81.39 64.42 3.96%
EPS -1.62 -15.19 -13.45 -12.67 4.17 14.39 -26.82 -37.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.62 1.66 2.22 2.31 2.26 1.99 -8.86%
Adjusted Per Share Value based on latest NOSH - 225,523
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 51.05 49.52 71.71 60.24 40.37 51.07 40.44 3.95%
EPS -1.01 -9.53 -8.44 -7.95 2.62 9.03 -16.84 -37.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7152 0.389 1.0415 1.3928 1.4489 1.4179 1.2492 -8.87%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.315 0.21 0.27 0.49 0.82 0.64 0.51 -
P/RPS 0.39 0.27 0.24 0.51 1.27 0.79 0.79 -11.09%
P/EPS -19.54 -1.38 -2.01 -3.87 19.66 4.45 -1.90 47.44%
EY -5.12 -72.32 -49.80 -25.85 5.09 22.48 -52.59 -32.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.16 0.22 0.35 0.28 0.26 1.24%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 27/02/13 28/02/12 28/02/11 25/02/10 26/02/09 -
Price 0.285 0.22 0.255 0.44 0.75 0.65 0.50 -
P/RPS 0.35 0.28 0.22 0.46 1.17 0.80 0.78 -12.49%
P/EPS -17.68 -1.45 -1.90 -3.47 17.99 4.52 -1.86 45.51%
EY -5.66 -69.03 -52.73 -28.79 5.56 22.14 -53.64 -31.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.35 0.15 0.20 0.32 0.29 0.25 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