[MELEWAR] QoQ Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ--%
YoY- -95.11%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
Revenue 1,024,848 566,920 0 601,789 0 644,874 0 -
PBT 147,516 35,523 0 14,245 0 34,054 0 -
Tax -39,396 11,392 0 -11,557 0 -21,136 0 -
NP 108,120 46,915 0 2,688 0 12,918 0 -
-
NP to SH 108,120 46,915 0 2,688 0 12,918 0 -
-
Tax Rate 26.71% -32.07% - 81.13% - 62.07% - -
Total Cost 916,728 520,005 0 599,101 0 631,956 0 -
-
Net Worth 481,772 562,264 0 338,687 0 342,230 0 -
Dividend
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
Div - 4,875 - - - - - -
Div Payout % - 10.39% - - - - - -
Equity
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
Net Worth 481,772 562,264 0 338,687 0 342,230 0 -
NOSH 169,043 162,504 161,280 161,280 160,671 160,671 160,709 6.96%
Ratio Analysis
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
NP Margin 10.55% 8.28% 0.00% 0.45% 0.00% 2.00% 0.00% -
ROE 22.44% 8.34% 0.00% 0.79% 0.00% 3.77% 0.00% -
Per Share
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
RPS 606.26 348.86 0.00 373.13 0.00 401.36 0.00 -
EPS 63.96 28.87 0.00 1.67 0.00 8.04 0.00 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 3.46 0.00 2.10 0.00 2.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 160,397
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
RPS 284.68 157.48 0.00 167.16 0.00 179.13 0.00 -
EPS 30.03 13.03 0.00 0.75 0.00 3.59 0.00 -
DPS 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3383 1.5618 0.00 0.9408 0.00 0.9506 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
Date 31/03/06 27/01/06 30/12/05 31/10/05 30/09/05 29/07/05 30/06/05 -
Price 1.12 0.98 0.99 1.25 1.45 1.63 1.87 -
P/RPS 0.00 0.28 0.00 0.34 0.00 0.41 0.00 -
P/EPS 0.00 3.39 0.00 75.00 0.00 20.27 0.00 -
EY 0.00 29.46 0.00 1.33 0.00 4.93 0.00 -
DY 0.00 3.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.28 0.00 0.60 0.00 0.77 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
Date 31/05/06 29/03/06 - 23/12/05 - 29/09/05 - -
Price 1.10 0.90 0.00 1.12 0.00 1.44 0.00 -
P/RPS 0.00 0.26 0.00 0.30 0.00 0.36 0.00 -
P/EPS 0.00 3.12 0.00 67.20 0.00 17.91 0.00 -
EY 0.00 32.08 0.00 1.49 0.00 5.58 0.00 -
DY 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.26 0.00 0.53 0.00 0.68 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