Watchlist Manager

Watchlist

Price: 0.14 MYR Market Closed

Market Cap: 50.3m MYR

M	Melewar Industrial Group Bhd KLSE:MELEWAR	MY
	Brangista Inc TSE:6176	JP
	Carta Holdings Inc TSE:3688	JP
	Whirlpool Corp NYSE:WHR	US
	ZJBC Information Technology Co Ltd SZSE:000889	CN
M	Metro Retail Stores Group Inc XPHS:MRSGI	PH
I	Industrias Penoles SAB de CV BMV:PE&OLES	MX
N	Ningbo Sinyuan ZM Technology Co Ltd SZSE:301398	CN
	Chongqing Fuling Zhacai Group Co Ltd SZSE:002507	CN
	Shenzhen Tongyi Industry Co Ltd SZSE:300538	CN
	Sichuan Em Technology Co Ltd SSE:601208	CN
	Coherent Corp NYSE:COHR	US

Income Statement

Currency: MYR

	Jan-2002	Apr-2002	Jul-2002	Oct-2002	Jan-2003	Apr-2003	Jul-2003	Oct-2003	Jan-2004	Apr-2004	Jul-2004	Oct-2004	Jan-2005	Apr-2005	Jul-2005	Oct-2005	Jan-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(4)	0	0	0	(4)	0	0	0	(17)	0	0	0	(10)	14	24	34	2	0	0	0	2	0	0	0	0	0	0	0	15	3	7	10	12	11	11	11	13	0	0	0	11	0	0	0	7	0	0	2	6	4	5	4	3	3	4	4	5	0	4	4	6	6	6	7	8	9	9	0	0	0	0
Revenue	352 N/A	353 +0%	366 +4%	384 +5%	391 +2%	424 +8%	430 +1%	439 +2%	462 +5%	479 +4%	502 +5%	568 +13%	599 +5%	634 +6%	648 +2%	595 -8%	567 -5%	385 -32%	399 +4%	414 +4%	567 +37%	810 +43%	581 -28%	603 +4%	630 +4%	703 +12%	785 +12%	778 -1%	705 -9%	600 -15%	514 -14%	553 +7%	634 +15%	707 +12%	729 +3%	691 -5%	738 +7%	755 +2%	815 +8%	887 +9%	860 -3%	921 +7%	940 +2%	981 +4%	1 015 +3%	978 -4%	898 -8%	819 -9%	738 -10%	665 -10%	502 -24%	508 +1%	513 +1%	668 +30%	646 -3%	610 -6%	595 -2%	607 +2%	660 +9%	696 +5%	749 +8%	773 +3%	772 0%	792 +3%	798 +1%	816 +2%	826 +1%	812 -2%	758 -7%	694 -8%	682 -2%	667 -2%	656 -2%	596 -9%	568 -5%	590 +4%	676 +15%	738 +9%	730 -1%	789 +8%	733 -7%	752 +3%	726 -4%	609 -16%	561 -8%	550 -2%	592 +8%	633 +7%	731 +15%	810 +11%	846 +4%	874 +3%	801 -8%	729 -9%	733 +1%	716 -2%
Gross Profit
Cost of Revenue	(297)	(298)	(304)	(317)	(297)	(345)	(359)	(375)	(389)	(422)	(444)	(501)	(505)	(572)	(596)	(569)	(566)	(410)	(406)	(378)	(524)	(710)	(548)	(560)	(577)	(626)	(695)	(704)	(640)	(621)	(550)	(557)	(621)	(618)	(636)	(617)	(659)	(699)	(761)	(839)	(841)	(874)	(911)	(942)	(964)	(948)	(864)	(783)	(706)	(621)	(464)	(475)	(480)	(625)	(595)	(550)	(525)	(527)	(584)	(662)	(732)	(770)	(761)	(740)	(731)	(741)	(756)	(753)	(716)	(615)	(604)	(588)	(568)	(559)	(529)	(530)	(587)	(626)	(607)	(650)	(596)	(630)	(614)	(549)	(529)	(517)	(560)	(583)	(670)	(740)	(776)	(800)	(733)	(676)	(677)	(657)
Gross Profit	55 N/A	55 -1%	62 +14%	67 +7%	94 +42%	79 -16%	71 -10%	64 -10%	73 +13%	57 -22%	58 +2%	67 +15%	94 +41%	62 -34%	52 -15%	27 -49%	1 -95%	(25) N/A	(7) +72%	36 N/A	43 +20%	100 +135%	32 -68%	44 +36%	53 +22%	78 +46%	91 +17%	74 -18%	65 -12%	(22) N/A	(35) -63%	(4) +89%	12 N/A	89 +618%	93 +4%	74 -20%	80 +7%	56 -30%	55 -2%	48 -12%	19 -60%	47 +144%	29 -39%	39 +35%	51 +32%	30 -42%	34 +14%	35 +4%	32 -10%	44 +38%	33 -26%	27 -16%	27 0%	43 +59%	52 +19%	59 +15%	70 +18%	80 +15%	76 -6%	34 -55%	17 -49%	3 -85%	11 +312%	52 +393%	67 +27%	75 +13%	71 -7%	59 -16%	42 -29%	79 +90%	77 -3%	78 +1%	88 +13%	37 -58%	39 +6%	60 +54%	89 +48%	112 +26%	123 +9%	139 +13%	136 -2%	123 -10%	112 -9%	60 -46%	32 -46%	33 +2%	32 -2%	50 +56%	61 +22%	70 +14%	70 +1%	74 +5%	68 -9%	53 -22%	56 +6%	60 +6%
Operating Income
Operating Expenses	(12)	(7)	(6)	(1)	(17)	2	7	5	11	28	32	32	(19)	8	2	2	41	68	69	8	8	(40)	127	116	108	(154)	(66)	(62)	(63)	(27)	(73)	(15)	0	(31)	(10)	(37)	(73)	(43)	(22)	(21)	(21)	(93)	(141)	(141)	(144)	(61)	(144)	(140)	(135)	(37)	(31)	(38)	(43)	(36)	(45)	(40)	(37)	(36)	(46)	(49)	(50)	(43)	(45)	(44)	(45)	(54)	(56)	(55)	(55)	(44)	(42)	(40)	(38)	(31)	(37)	(36)	(39)	(39)	(48)	(53)	(54)	(54)	(54)	(51)	(43)	(41)	(48)	(45)	(47)	(49)	(52)	(51)	(52)	(50)	(50)	(49)
Selling, General & Administrative	(19)	0	0	0	(24)	0	0	0	(19)	0	0	0	(26)	0	0	0	(25)	0	0	0	0	(40)	0	0	0	(155)	(16)	(10)	(10)	(28)	(3)	(11)	(11)	(32)	0	0	0	(48)	0	0	0	(93)	0	0	0	(61)	0	0	0	(37)	0	0	0	(36)	0	0	0	(37)	0	0	0	(43)	0	0	0	(54)	0	0	0	(44)	0	0	0	(29)	0	0	0	(39)	0	0	0	(49)	0	0	0	(43)	0	0	0	(51)	0	0	0	(51)	(0)	(0)
Depreciation & Amortization	0	0	(14)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	7	(7)	7	(1)	7	2	7	5	30	28	32	32	8	8	2	2	66	68	69	8	8	1	127	116	108	0	(50)	(53)	(54)	1	(70)	(4)	12	1	(10)	(37)	(73)	4	(22)	(21)	(21)	0	(141)	(141)	(144)	0	(143)	(140)	(135)	0	(31)	(38)	(43)	0	(45)	(40)	(37)	0	(46)	(49)	(50)	0	(45)	(43)	(45)	0	(55)	(55)	(55)	0	(42)	(40)	(38)	(2)	(37)	(36)	(40)	0	(48)	(53)	(54)	(5)	(54)	(51)	(42)	2	(48)	(45)	(47)	2	(52)	(51)	(52)	1	(50)	(49)
Operating Income	43 N/A	48 +12%	56 +17%	65 +16%	78 +19%	81 +5%	78 -4%	69 -11%	84 +21%	85 +2%	90 +6%	99 +10%	76 -24%	70 -8%	55 -21%	29 -47%	43 +49%	43 N/A	62 +45%	43 -30%	51 +18%	61 +19%	159 +162%	160 +1%	161 +1%	(76) N/A	25 N/A	12 -52%	2 -86%	(48) N/A	(108) -123%	(19) +82%	13 N/A	58 +356%	83 +42%	37 -55%	7 -82%	12 +89%	33 +164%	27 -17%	(2) N/A	(46) -2 000%	(112) -143%	(102) +9%	(93) +9%	(31) +67%	(110) -253%	(105) +5%	(103) +2%	7 N/A	7 N/A	(4) N/A	(10) -130%	7 N/A	6 -12%	19 +203%	33 +73%	44 +33%	29 -32%	(15) N/A	(33) -127%	(40) -22%	(34) +15%	9 N/A	22 +150%	22 +0%	15 -31%	4 -75%	(13) N/A	35 N/A	35 0%	38 +9%	50 +32%	6 -88%	2 -71%	24 +1 312%	50 +107%	73 +47%	75 +2%	86 +15%	82 -4%	68 -17%	58 -15%	9 -84%	(10) N/A	(8) +19%	(16) -93%	5 N/A	14 +195%	21 +55%	19 -12%	23 +26%	16 -32%	3 -81%	6 +113%	10 +63%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	(0)	(1)	(2)	(3)	(4)	(4)	(3)	(3)	(4)	(5)	(7)	(7)	1	(2)	(5)	(6)	129	(14)	(13)	(89)	91	(107)	(145)	(76)	(200)	19	83	109	31	(21)	(7)	(11)	(22)	(27)	(47)	(47)	(53)	(43)	(48)	(84)	(97)	(95)	(82)	(43)	(27)	39	39	41	(39)	(16)	(15)	(16)	(12)	(11)	(11)	(12)	(13)	(13)	(12)	(10)	(8)	(7)	(7)	(6)	(5)	(5)	(5)	(5)	(6)	(5)	(4)	(3)	(2)	(2)	(3)	(3)	(4)	(4)	(5)	(4)	(3)	(3)	(2)	(3)	(5)	(9)	(8)	(10)	(7)	(2)	(3)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	42	0	(39)	(65)	2	0	(26)	0	2	0	0	0	14	0	0	0	(47)	(3)	(5)	(4)	(80)	0	0	0	(7)	0	0	0	(4)	0	0	0	(8)	0	0	0	(2)	0	(3)	(3)	(2)	0	0	0	(1)	(0)	(0)	(2)	(2)	3	3	4	1	0	0	(4)	(3)	0	0	0	(7)	0	(7)	(8)	(3)	(1)	(1)	1	(4)	(3)	(4)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(0)	(0)	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	0	(11)	(27)	(27)	(3)	4	4	(4)	0	6	22	30	(0)	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	(2)	(2)	(1)	0	0	0	0	0	6	6	7	0	0	0	(1)	0	0	0	(1)	0	0	(0)	(0)	(1)	0	0	(1)	0	0	0
Pre-Tax Income	43 N/A	48 +12%	56 +17%	65 +16%	78 +19%	81 +5%	77 -5%	67 -13%	81 +20%	81 +1%	87 +7%	96 +11%	73 -24%	66 -10%	49 -25%	22 -56%	36 +63%	44 +24%	60 +36%	38 -36%	45 +16%	189 +323%	145 -23%	147 +1%	72 -51%	56 -22%	(83) N/A	(172) -107%	(139) +19%	(247) -77%	(89) +64%	38 N/A	122 +221%	92 -25%	62 -32%	30 -53%	(4) N/A	5 N/A	(5) N/A	(47) -800%	(76) -63%	(149) -96%	(155) -4%	(151) +3%	(185) -22%	(208) -13%	(198) +5%	(165) +17%	(117) +29%	(27) +77%	46 N/A	34 -25%	31 -10%	(36) N/A	(10) +74%	4 N/A	16 +353%	23 +42%	19 -19%	(25) N/A	(45) -79%	(55) -23%	(48) +13%	(7) +86%	9 N/A	11 +31%	6 -45%	(4) N/A	(21) -373%	30 N/A	30 +0%	33 +10%	43 +30%	(2) N/A	6 N/A	29 +398%	58 +97%	72 +25%	73 +1%	83 +14%	75 -10%	61 -19%	53 -14%	4 -93%	(14) N/A	(18) -30%	(19) -1%	(5) +75%	3 N/A	14 +440%	8 -42%	13 +68%	5 -60%	(8) N/A	1 N/A	3 +245%
Net Income
Tax Provision	11	9	6	3	(21)	(22)	(22)	(20)	(16)	(16)	(16)	(18)	(18)	(16)	(14)	(6)	6	6	2	(8)	(8)	(74)	(60)	(61)	(42)	(1)	35	52	38	74	33	13	6	(13)	(13)	(9)	(6)	(2)	(1)	1	3	5	4	0	(2)	(7)	(5)	(5)	(3)	6	4	6	7	2	(0)	(3)	(6)	(8)	(10)	(11)	(13)	(12)	(11)	(9)	(8)	(7)	(7)	(4)	(1)	(2)	(1)	(2)	(4)	(0)	(1)	(6)	(12)	(14)	(15)	(18)	(18)	(13)	(12)	(0)	6	2	2	(1)	(1)	(4)	(3)	(3)	(4)	(1)	(2)	(3)
Income from Continuing Operations	54	57	63	68	56	59	55	47	64	65	70	78	55	49	36	16	41	50	62	30	36	115	86	86	30	55	(48)	(119)	(102)	(173)	(56)	51	127	79	49	20	(11)	3	(6)	(46)	(74)	(144)	(152)	(151)	(187)	(216)	(204)	(169)	(120)	(21)	50	40	37	(34)	(10)	1	10	15	9	(36)	(58)	(67)	(59)	(17)	1	4	(1)	(9)	(22)	28	29	31	39	(3)	5	24	46	58	58	65	58	48	41	3	(9)	(17)	(17)	(6)	2	10	5	10	2	(8)	(2)	(0)
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	(1)	(5)	(8)	(11)	(12)	(8)	6	8	4	(7)	(8)	(10)	(3)	(5)	(6)	(10)	(10)	0	13	17	19	5	(11)	(11)	(12)	(7)	(1)	3	4	5	6	9	10	7	7	1	1	0	0	6	6	9	10	5	3	(0)	(3)	(7)	(10)	(12)	(12)	(11)	(9)	(8)	(7)	(5)	(4)	(1)	1	3	4	3	3	3	2	(3)	(9)	(14)	(15)	(17)	(15)	(13)	(11)	(2)	1	4	4	(0)	(2)	(4)	(4)	(4)	(2)	0	(1)	(2)
Net Income (Common)	54 N/A	57 +6%	63 +9%	68 +9%	56 -18%	59 +4%	55 -6%	47 -14%	64 +37%	65 +1%	69 +7%	73 +5%	47 -36%	38 -18%	24 -38%	7 -69%	47 +534%	58 +23%	66 +15%	23 -65%	28 +22%	105 +273%	83 -21%	81 -2%	25 -70%	46 +85%	(58) N/A	(119) -104%	(89) +25%	(156) -75%	(37) +76%	56 N/A	116 +108%	68 -42%	37 -45%	14 -62%	(11) N/A	6 N/A	(2) N/A	(40) -1 583%	(68) -67%	(135) -100%	(142) -5%	(144) -1%	(180) -26%	(215) -19%	(240) -11%	(244) -2%	(217) +11%	75 N/A	85 +14%	116 +36%	137 +18%	(30) N/A	(7) +78%	1 N/A	7 +1 360%	8 +13%	(1) N/A	(48) -3 307%	(69) -45%	(78) -13%	(68) +13%	(24) +65%	(6) +76%	(1) +88%	(4) -499%	(9) -135%	(20) -116%	31 N/A	33 +6%	34 +4%	41 +21%	(1) N/A	5 N/A	20 +263%	36 +85%	45 +24%	43 -3%	48 +11%	43 -12%	35 -18%	30 -16%	1 -95%	(7) N/A	(13) -79%	(14) -2%	(6) +58%	(0) +92%	5 N/A	2 -62%	6 +224%	(0) N/A	(8) -1 964%	(3) +63%	(2) +30%
EPS (Diluted)	0.26 N/A	0.28 +8%	0.3 +7%	0.33 +10%	0.27 -18%	0.28 +4%	0.26 -7%	0.22 -15%	0.31 +41%	0.3 -3%	0.32 +7%	0.34 +6%	0.22 -35%	0.17 -23%	0.11 -35%	0.03 -73%	0.22 +633%	0.26 +18%	0.3 +15%	0.11 -63%	0.13 +18%	0.47 +262%	0.36 -23%	0.35 -3%	0.1 -71%	0.2 +100%	-0.25 N/A	-0.52 -108%	-0.39 +25%	-0.69 -77%	-0.17 +75%	0.24 N/A	0.51 +113%	0.3 -41%	0.16 -47%	0.06 -63%	-0.05 N/A	0.03 N/A	-0.01 N/A	-0.18 -1 700%	-0.3 -67%	-0.6 -100%	-0.63 -5%	-0.63 N/A	-0.79 -25%	-0.95 -20%	-1.06 -12%	-1.08 -2%	-0.96 +11%	0.33 N/A	0.37 +12%	0.51 +38%	0.6 +18%	-0.13 N/A	-0.03 +77%	0.01 N/A	0.04 +300%	0.04 N/A	0 N/A	-0.21 N/A	-0.31 -48%	-0.35 -13%	-0.3 +14%	-0.1 +67%	-0.02 +80%	0 N/A	-0.01 N/A	-0.03 -200%	-0.06 -100%	0.09 N/A	0.09 N/A	0.09 N/A	0.11 +22%	0 N/A	0.01 N/A	0.05 +400%	0.09 +80%	0.11 +22%	0.1 -9%	0.16 +60%	0.11 -31%	0.1 -9%	0.08 -20%	0 N/A	-0.02 N/A	-0.04 -100%	-0.03 +25%	-0.01 +67%	0 N/A	0.01 N/A	0.01 N/A	0.02 +100%	0 N/A	-0.02 N/A	-0.01 +50%	-0.01 N/A

Income Statement Balance Sheet Cash Flow Statement

Melewar Industrial Group Bhd
KLSE:MELEWAR

Income Statement

Earnings Waterfall
Melewar Industrial Group Bhd

Income Statement
Melewar Industrial Group Bhd

See Also

Company

Help

Tools

Stocks

Melewar Industrial Group Bhd KLSE:MELEWAR

Income Statement

Earnings Waterfall Melewar Industrial Group Bhd

Income Statement Melewar Industrial Group Bhd

See Also

Company

Help

Tools

Stocks

Melewar Industrial Group Bhd
KLSE:MELEWAR

Earnings Waterfall
Melewar Industrial Group Bhd

Income Statement
Melewar Industrial Group Bhd