[MELEWAR] YoY Quarter Result on 31-Dec-2015 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 134.96%
YoY- 195.57%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 188,851 203,198 182,881 146,897 183,519 178,000 257,776 -5.05%
PBT -6,314 4,262 -36,802 6,951 -6,085 5,621 -27,904 -21.92%
Tax 1,101 -1,437 -2,884 -2,062 404 -39,101 -1,792 -
NP -5,213 2,825 -39,686 4,889 -5,681 -33,480 -29,696 -25.16%
-
NP to SH -4,096 1,325 -42,778 3,475 -3,636 -34,250 -30,326 -28.35%
-
Tax Rate - 33.72% - 29.66% - 695.62% - -
Total Cost 194,064 200,373 222,567 142,008 189,200 211,480 287,472 -6.33%
-
Net Worth 242,231 245,820 261,606 297,690 257,096 139,824 374,368 -6.99%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 242,231 245,820 261,606 297,690 257,096 139,824 374,368 -6.99%
NOSH 359,417 225,523 225,523 225,523 225,523 225,523 225,523 8.07%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -2.76% 1.39% -21.70% 3.33% -3.10% -18.81% -11.52% -
ROE -1.69% 0.54% -16.35% 1.17% -1.41% -24.50% -8.10% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 58.47 90.10 81.09 65.14 81.37 78.93 114.30 -10.56%
EPS -1.27 0.58 -18.97 1.54 -1.62 -15.19 -13.45 -32.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 1.09 1.16 1.32 1.14 0.62 1.66 -12.39%
Adjusted Per Share Value based on latest NOSH - 225,523
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 52.46 56.44 50.80 40.80 50.98 49.44 71.60 -5.04%
EPS -1.14 0.37 -11.88 0.97 -1.01 -9.51 -8.42 -28.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6729 0.6828 0.7267 0.8269 0.7142 0.3884 1.0399 -6.99%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.11 0.24 0.375 0.21 0.315 0.21 0.27 -
P/RPS 0.19 0.27 0.46 0.32 0.39 0.27 0.24 -3.81%
P/EPS -8.67 40.85 -1.98 13.63 -19.54 -1.38 -2.01 27.57%
EY -11.53 2.45 -50.58 7.34 -5.12 -72.32 -49.80 -21.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.22 0.32 0.16 0.28 0.34 0.16 -1.06%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 23/02/17 24/02/16 27/02/15 26/02/14 27/02/13 -
Price 0.115 0.225 0.375 0.22 0.285 0.22 0.255 -
P/RPS 0.20 0.25 0.46 0.34 0.35 0.28 0.22 -1.57%
P/EPS -9.07 38.30 -1.98 14.28 -17.68 -1.45 -1.90 29.74%
EY -11.03 2.61 -50.58 7.00 -5.66 -69.03 -52.73 -22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.21 0.32 0.17 0.25 0.35 0.15 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