[MELEWAR] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
03-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -68.67%
YoY- -73.16%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 703,345 629,032 584,046 555,604 810,242 869,616 998,010 -20.82%
PBT 56,478 -79,998 16,456 16,104 189,169 76,024 101,414 -32.33%
Tax -725 28,804 5,596 19,572 -74,329 -14,120 -20,790 -89.34%
NP 55,753 -51,194 22,052 35,676 114,840 61,904 80,624 -21.81%
-
NP to SH 44,854 -57,578 16,440 32,720 104,423 49,440 63,964 -21.08%
-
Tax Rate 1.28% - -34.01% -121.54% 39.29% 18.57% 20.50% -
Total Cost 647,592 680,226 561,994 519,928 695,402 807,712 917,386 -20.73%
-
Net Worth 615,952 523,442 573,593 585,895 576,623 506,865 505,423 14.10%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,024 - - - 13,514 - - -
Div Payout % 20.12% - - - 12.94% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 615,952 523,442 573,593 585,895 576,623 506,865 505,423 14.10%
NOSH 225,623 225,621 225,824 225,344 225,243 225,273 169,038 21.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.93% -8.14% 3.78% 6.42% 14.17% 7.12% 8.08% -
ROE 7.28% -11.00% 2.87% 5.58% 18.11% 9.75% 12.66% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 311.73 278.80 258.63 246.56 359.72 386.03 590.41 -34.69%
EPS 19.88 -25.52 7.28 14.52 46.36 21.95 37.84 -34.91%
DPS 4.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.73 2.32 2.54 2.60 2.56 2.25 2.99 -5.88%
Adjusted Per Share Value based on latest NOSH - 225,344
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 195.67 175.00 162.48 154.57 225.41 241.93 277.64 -20.82%
EPS 12.48 -16.02 4.57 9.10 29.05 13.75 17.79 -21.06%
DPS 2.51 0.00 0.00 0.00 3.76 0.00 0.00 -
NAPS 1.7136 1.4562 1.5957 1.6299 1.6042 1.4101 1.4061 14.10%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.77 0.99 1.39 1.55 1.24 1.22 1.09 -
P/RPS 0.25 0.36 0.54 0.63 0.34 0.32 0.18 24.50%
P/EPS 3.87 -3.88 19.09 10.67 2.67 5.56 2.88 21.79%
EY 25.82 -25.78 5.24 9.37 37.39 17.99 34.72 -17.93%
DY 5.19 0.00 0.00 0.00 4.84 0.00 0.00 -
P/NAPS 0.28 0.43 0.55 0.60 0.48 0.54 0.36 -15.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 29/02/08 03/12/07 28/08/07 30/05/07 27/02/07 -
Price 0.70 0.96 1.13 1.30 1.48 1.05 1.09 -
P/RPS 0.22 0.34 0.44 0.53 0.41 0.27 0.18 14.32%
P/EPS 3.52 -3.76 15.52 8.95 3.19 4.78 2.88 14.32%
EY 28.40 -26.58 6.44 11.17 31.32 20.90 34.72 -12.54%
DY 5.71 0.00 0.00 0.00 4.05 0.00 0.00 -
P/NAPS 0.26 0.41 0.44 0.50 0.58 0.47 0.36 -19.51%

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