[MELEWAR] QoQ Annualized Quarter Result on 31-Jan-2006 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ--%
YoY- 0.8%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
Revenue 1,474,008 1,353,036 1,024,848 566,920 0 601,789 0 -
PBT 190,296 227,436 147,516 35,523 0 14,245 0 -
Tax -37,172 -43,740 -39,396 11,392 0 -11,557 0 -
NP 153,124 183,696 108,120 46,915 0 2,688 0 -
-
NP to SH 121,888 155,832 108,120 46,915 0 2,688 0 -
-
Tax Rate 19.53% 19.23% 26.71% -32.07% - 81.13% - -
Total Cost 1,320,884 1,169,340 916,728 520,005 0 599,101 0 -
-
Net Worth 503,920 504,212 481,772 562,264 0 338,687 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
Div - - - 4,875 - - - -
Div Payout % - - - 10.39% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
Net Worth 503,920 504,212 481,772 562,264 0 338,687 0 -
NOSH 169,100 169,198 169,043 162,504 161,280 161,280 160,671 5.24%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
NP Margin 10.39% 13.58% 10.55% 8.28% 0.00% 0.45% 0.00% -
ROE 24.19% 30.91% 22.44% 8.34% 0.00% 0.79% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
RPS 871.67 799.67 606.26 348.86 0.00 373.13 0.00 -
EPS 72.08 92.10 63.96 28.87 0.00 1.67 0.00 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.98 2.98 2.85 3.46 0.00 2.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 162,500
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
RPS 409.45 375.84 284.68 157.48 0.00 167.16 0.00 -
EPS 33.86 43.29 30.03 13.03 0.00 0.75 0.00 -
DPS 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
NAPS 1.3998 1.4006 1.3383 1.5618 0.00 0.9408 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
Date 29/09/06 30/06/06 31/03/06 27/01/06 30/12/05 31/10/05 30/09/05 -
Price 1.07 1.13 1.12 0.98 0.99 1.25 1.45 -
P/RPS 0.12 0.00 0.00 0.28 0.00 0.34 0.00 -
P/EPS 1.48 0.00 0.00 3.39 0.00 75.00 0.00 -
EY 67.36 0.00 0.00 29.46 0.00 1.33 0.00 -
DY 0.00 0.00 0.00 3.06 0.00 0.00 0.00 -
P/NAPS 0.36 0.57 0.56 0.28 0.00 0.60 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
Date 29/11/06 30/08/06 31/05/06 29/03/06 - 23/12/05 - -
Price 1.18 0.99 1.10 0.90 0.00 1.12 0.00 -
P/RPS 0.14 0.00 0.00 0.26 0.00 0.30 0.00 -
P/EPS 1.64 0.00 0.00 3.12 0.00 67.20 0.00 -
EY 61.08 0.00 0.00 32.08 0.00 1.49 0.00 -
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.55 0.26 0.00 0.53 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