[MELEWAR] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 30/04/05 CAGR
Revenue 566,920 0 601,789 0 644,874 0 696,248 -23.79%
PBT 35,523 0 14,245 0 34,054 0 47,372 -31.65%
Tax 11,392 0 -11,557 0 -21,136 0 -26,544 -
NP 46,915 0 2,688 0 12,918 0 20,828 192.67%
-
NP to SH 46,915 0 2,688 0 12,918 0 20,828 192.67%
-
Tax Rate -32.07% - 81.13% - 62.07% - 56.03% -
Total Cost 520,005 0 599,101 0 631,956 0 675,420 -29.23%
-
Net Worth 562,264 0 338,687 0 342,230 0 356,775 82.49%
Dividend
31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 30/04/05 CAGR
Div 4,875 - - - - - - -
Div Payout % 10.39% - - - - - - -
Equity
31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 30/04/05 CAGR
Net Worth 562,264 0 338,687 0 342,230 0 356,775 82.49%
NOSH 162,504 161,280 161,280 160,671 160,671 160,709 160,709 1.47%
Ratio Analysis
31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 30/04/05 CAGR
NP Margin 8.28% 0.00% 0.45% 0.00% 2.00% 0.00% 2.99% -
ROE 8.34% 0.00% 0.79% 0.00% 3.77% 0.00% 5.84% -
Per Share
31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 30/04/05 CAGR
RPS 348.86 0.00 373.13 0.00 401.36 0.00 433.23 -24.90%
EPS 28.87 0.00 1.67 0.00 8.04 0.00 12.96 188.40%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 0.00 2.10 0.00 2.13 0.00 2.22 79.83%
Adjusted Per Share Value based on latest NOSH - 160,512
31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 30/04/05 CAGR
RPS 157.48 0.00 167.16 0.00 179.13 0.00 193.40 -23.79%
EPS 13.03 0.00 0.75 0.00 3.59 0.00 5.79 192.32%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5618 0.00 0.9408 0.00 0.9506 0.00 0.991 82.49%
Price Multiplier on Financial Quarter End Date
31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 30/04/05 CAGR
Date 27/01/06 30/12/05 31/10/05 30/09/05 29/07/05 30/06/05 29/04/05 -
Price 0.98 0.99 1.25 1.45 1.63 1.87 1.98 -
P/RPS 0.28 0.00 0.34 0.00 0.41 0.00 0.46 -48.13%
P/EPS 3.39 0.00 75.00 0.00 20.27 0.00 15.28 -86.34%
EY 29.46 0.00 1.33 0.00 4.93 0.00 6.55 630.39%
DY 3.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.60 0.00 0.77 0.00 0.89 -78.33%
Price Multiplier on Announcement Date
31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 30/04/05 CAGR
Date 29/03/06 - 23/12/05 - 29/09/05 - 30/06/05 -
Price 0.90 0.00 1.12 0.00 1.44 0.00 1.87 -
P/RPS 0.26 0.00 0.30 0.00 0.36 0.00 0.43 -48.58%
P/EPS 3.12 0.00 67.20 0.00 17.91 0.00 14.43 -86.80%
EY 32.08 0.00 1.49 0.00 5.58 0.00 6.93 658.75%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.53 0.00 0.68 0.00 0.84 -78.79%

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