[MELEWAR] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 130.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Revenue 998,010 1,474,008 1,353,036 1,024,848 566,920 0 601,789 54.25%
PBT 101,414 190,296 227,436 147,516 35,523 0 14,245 437.49%
Tax -20,790 -37,172 -43,740 -39,396 11,392 0 -11,557 65.38%
NP 80,624 153,124 183,696 108,120 46,915 0 2,688 1743.03%
-
NP to SH 63,964 121,888 155,832 108,120 46,915 0 2,688 1411.47%
-
Tax Rate 20.50% 19.53% 19.23% 26.71% -32.07% - 81.13% -
Total Cost 917,386 1,320,884 1,169,340 916,728 520,005 0 599,101 44.06%
-
Net Worth 505,423 503,920 504,212 481,772 562,264 0 338,687 40.91%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Div - - - - 4,875 - - -
Div Payout % - - - - 10.39% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Net Worth 505,423 503,920 504,212 481,772 562,264 0 338,687 40.91%
NOSH 169,038 169,100 169,198 169,043 162,504 161,280 161,280 4.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
NP Margin 8.08% 10.39% 13.58% 10.55% 8.28% 0.00% 0.45% -
ROE 12.66% 24.19% 30.91% 22.44% 8.34% 0.00% 0.79% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
RPS 590.41 871.67 799.67 606.26 348.86 0.00 373.13 48.16%
EPS 37.84 72.08 92.10 63.96 28.87 0.00 1.67 1349.35%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.99 2.98 2.98 2.85 3.46 0.00 2.10 35.35%
Adjusted Per Share Value based on latest NOSH - 169,043
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
RPS 277.64 410.07 376.41 285.11 157.72 0.00 167.42 54.24%
EPS 17.79 33.91 43.35 30.08 13.05 0.00 0.75 1407.33%
DPS 0.00 0.00 0.00 0.00 1.36 0.00 0.00 -
NAPS 1.4061 1.4019 1.4027 1.3403 1.5642 0.00 0.9422 40.92%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 27/01/06 30/12/05 31/10/05 -
Price 1.09 1.07 1.13 1.12 0.98 0.99 1.25 -
P/RPS 0.18 0.12 0.00 0.00 0.28 0.00 0.34 -42.01%
P/EPS 2.88 1.48 0.00 0.00 3.39 0.00 75.00 -93.87%
EY 34.72 67.36 0.00 0.00 29.46 0.00 1.33 1536.30%
DY 0.00 0.00 0.00 0.00 3.06 0.00 0.00 -
P/NAPS 0.36 0.36 0.57 0.56 0.28 0.00 0.60 -35.44%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Date 27/02/07 29/11/06 30/08/06 31/05/06 29/03/06 - 23/12/05 -
Price 1.09 1.18 0.99 1.10 0.90 0.00 1.12 -
P/RPS 0.18 0.14 0.00 0.00 0.26 0.00 0.30 -35.44%
P/EPS 2.88 1.64 0.00 0.00 3.12 0.00 67.20 -93.27%
EY 34.72 61.08 0.00 0.00 32.08 0.00 1.49 1384.54%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.36 0.40 0.50 0.55 0.26 0.00 0.53 -28.20%

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