[MELEWAR] YoY TTM 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- 108.27%
YoY- 230.55%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/06 CAGR
Revenue 1,014,747 859,651 738,266 633,657 704,888 629,804 244,483 22.52%
PBT -154,166 -76,043 -4,218 121,638 -139,306 72,153 18,495 -
Tax -640 2,555 -6,224 5,392 37,847 -42,136 21,961 -
NP -154,806 -73,488 -10,442 127,030 -101,459 30,017 40,456 -
-
NP to SH -157,333 -67,401 -11,211 116,178 -88,989 24,160 40,456 -
-
Tax Rate - - - -4.43% - 58.40% -118.74% -
Total Cost 1,169,553 933,139 748,708 506,627 806,347 599,787 204,027 28.30%
-
Net Worth 331,564 484,874 529,849 545,869 430,599 523,507 338,086 -0.27%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/06 CAGR
Div - - 4,511 - 9,027 13,513 4,875 -
Div Payout % - - 0.00% - 0.00% 55.93% 12.05% -
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 331,564 484,874 529,849 545,869 430,599 523,507 338,086 -0.27%
NOSH 225,523 225,523 225,467 225,565 225,445 225,649 169,043 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 -15.26% -8.55% -1.41% 20.05% -14.39% 4.77% 16.55% -
ROE -47.45% -13.90% -2.12% 21.28% -20.67% 4.62% 11.97% -
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 449.89 381.18 327.44 280.92 312.67 279.11 144.63 17.58%
EPS -69.75 -29.89 -4.97 51.51 -39.47 10.71 23.93 -
DPS 0.00 0.00 2.00 0.00 4.00 5.99 2.88 -
NAPS 1.47 2.15 2.35 2.42 1.91 2.32 2.00 -4.29%
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 281.87 238.79 205.07 176.02 195.80 174.95 67.91 22.52%
EPS -43.70 -18.72 -3.11 32.27 -24.72 6.71 11.24 -
DPS 0.00 0.00 1.25 0.00 2.51 3.75 1.35 -
NAPS 0.921 1.3469 1.4718 1.5163 1.1961 1.4542 0.9391 -0.27%
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 0.05 0.10 0.25 0.25 0.14 0.35 0.77 -32.31%
P/EPS -0.34 -1.27 -16.29 1.34 -1.11 9.25 4.68 -
EY -290.64 -78.65 -6.14 74.65 -89.71 10.82 21.37 -
DY 0.00 0.00 2.47 0.00 9.09 6.05 2.57 -
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 - -
Price 0.30 0.37 0.82 0.64 0.62 0.96 0.00 -
P/RPS 0.07 0.10 0.25 0.23 0.20 0.34 0.00 -
P/EPS -0.43 -1.24 -16.49 1.24 -1.57 8.97 0.00 -
EY -232.51 -80.77 -6.06 80.48 -63.67 11.15 0.00 -
DY 0.00 0.00 2.44 0.00 6.45 6.24 0.00 -
P/NAPS 0.20 0.17 0.35 0.26 0.32 0.41 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