[MELEWAR] QoQ Annualized Quarter Result on 31-Mar-2005

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2005
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 644,874 0 696,248 0 598,722 606,614 546,092 18.08%
PBT 34,054 0 47,372 0 72,664 82,080 80,606 -57.75%
Tax -21,136 0 -26,544 0 -26,120 -27,092 -21,714 -2.66%
NP 12,918 0 20,828 0 46,544 54,988 58,892 -78.06%
-
NP to SH 12,918 0 20,828 0 46,544 54,988 58,892 -78.06%
-
Tax Rate 62.07% - 56.03% - 35.95% 33.01% 26.94% -
Total Cost 631,956 0 675,420 0 552,178 551,626 487,200 29.71%
-
Net Worth 342,230 0 356,775 0 351,093 344,476 334,468 2.32%
Dividend
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - 15,074 - - -
Div Payout % - - - - 32.39% - - -
Equity
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 342,230 0 356,775 0 351,093 344,476 334,468 2.32%
NOSH 160,671 160,709 160,709 161,051 161,051 160,221 160,032 0.39%
Ratio Analysis
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 2.00% 0.00% 2.99% 0.00% 7.77% 9.06% 10.78% -
ROE 3.77% 0.00% 5.84% 0.00% 13.26% 15.96% 17.61% -
Per Share
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 401.36 0.00 433.23 0.00 371.76 378.61 341.24 17.61%
EPS 8.04 0.00 12.96 0.00 28.90 34.32 36.80 -78.15%
DPS 0.00 0.00 0.00 0.00 9.36 0.00 0.00 -
NAPS 2.13 0.00 2.22 0.00 2.18 2.15 2.09 1.91%
Adjusted Per Share Value based on latest NOSH - 161,185
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 179.13 0.00 193.40 0.00 166.31 168.50 151.69 18.08%
EPS 3.59 0.00 5.79 0.00 12.93 15.27 16.36 -78.05%
DPS 0.00 0.00 0.00 0.00 4.19 0.00 0.00 -
NAPS 0.9506 0.00 0.991 0.00 0.9753 0.9569 0.9291 2.31%
Price Multiplier on Financial Quarter End Date
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/07/05 30/06/05 29/04/05 31/03/05 31/01/05 29/10/04 30/07/04 -
Price 1.63 1.87 1.98 1.97 2.17 2.14 2.05 -
P/RPS 0.41 0.00 0.46 0.00 0.58 0.57 0.60 -31.66%
P/EPS 20.27 0.00 15.28 0.00 7.51 6.24 5.57 263.91%
EY 4.93 0.00 6.55 0.00 13.32 16.04 17.95 -72.53%
DY 0.00 0.00 0.00 0.00 4.31 0.00 0.00 -
P/NAPS 0.77 0.00 0.89 0.00 1.00 1.00 0.98 -21.42%
Price Multiplier on Announcement Date
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/09/05 - 30/06/05 - 24/03/05 16/12/04 28/09/04 -
Price 1.44 0.00 1.87 0.00 2.03 2.15 2.13 -
P/RPS 0.36 0.00 0.43 0.00 0.55 0.57 0.62 -41.93%
P/EPS 17.91 0.00 14.43 0.00 7.02 6.26 5.79 209.32%
EY 5.58 0.00 6.93 0.00 14.24 15.96 17.28 -67.70%
DY 0.00 0.00 0.00 0.00 4.61 0.00 0.00 -
P/NAPS 0.68 0.00 0.84 0.00 0.93 1.00 1.02 -33.33%

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