[MELEWAR] YoY Quarter Result on 31-Mar-2012 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 53.0%
YoY- -197.79%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 166,669 161,586 242,129 208,364 235,495 188,109 107,024 7.65%
PBT -4,790 -1,213 -49,337 -15,411 13,896 47,739 -36,036 -28.55%
Tax 1,322 -23,224 -1,340 1,226 -184 -3,140 4,342 -17.97%
NP -3,468 -24,437 -50,677 -14,185 13,712 44,599 -31,694 -30.82%
-
NP to SH -2,577 -23,569 -50,276 -13,427 13,731 38,865 -21,530 -29.78%
-
Tax Rate - - - - 1.32% 6.58% - -
Total Cost 170,137 186,023 292,806 222,549 221,783 143,510 138,718 3.45%
-
Net Worth 254,840 117,271 331,518 484,874 529,849 545,869 430,599 -8.36%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 254,840 117,271 331,518 484,874 529,849 545,869 430,599 -8.36%
NOSH 225,523 225,523 225,523 225,523 225,467 225,565 225,445 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -2.08% -15.12% -20.93% -6.81% 5.82% 23.71% -29.61% -
ROE -1.01% -20.10% -15.17% -2.77% 2.59% 7.12% -5.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 73.90 71.65 107.36 92.39 104.45 83.39 47.47 7.65%
EPS -1.14 -10.45 -22.29 -5.95 6.09 17.23 -9.55 -29.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.52 1.47 2.15 2.35 2.42 1.91 -8.37%
Adjusted Per Share Value based on latest NOSH - 225,523
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 46.30 44.89 67.26 57.88 65.42 52.25 29.73 7.65%
EPS -0.72 -6.55 -13.97 -3.73 3.81 10.80 -5.98 -29.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7079 0.3258 0.9209 1.3469 1.4718 1.5163 1.1961 -8.36%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.255 0.185 0.24 0.38 0.81 0.69 0.44 -
P/RPS 0.35 0.26 0.22 0.41 0.78 0.83 0.93 -15.02%
P/EPS -22.32 -1.77 -1.08 -6.38 13.30 4.00 -4.61 30.05%
EY -4.48 -56.49 -92.89 -15.67 7.52 24.97 -21.70 -23.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.36 0.16 0.18 0.34 0.29 0.23 0.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 30/05/13 29/05/12 27/05/11 31/05/10 29/05/09 -
Price 0.30 0.22 0.30 0.37 0.82 0.64 0.62 -
P/RPS 0.41 0.31 0.28 0.40 0.79 0.77 1.31 -17.59%
P/EPS -26.25 -2.11 -1.35 -6.21 13.46 3.71 -6.49 26.21%
EY -3.81 -47.50 -74.31 -16.09 7.43 26.92 -15.40 -20.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.42 0.20 0.17 0.35 0.26 0.32 -2.79%

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