[MELEWAR] QoQ Cumulative Quarter Result on 30-Apr-2002 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
06-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- -80.53%
YoY- 45.69%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 390,849 300,776 194,243 89,830 352,320 269,205 180,105 67.38%
PBT 77,534 56,912 34,863 14,533 42,823 34,444 21,440 135.05%
Tax -20,912 -15,045 -9,096 -4,032 11,113 -6,920 -4,371 183.12%
NP 56,622 41,867 25,767 10,501 53,936 27,524 17,069 121.94%
-
NP to SH 56,622 41,867 25,767 10,501 53,936 27,524 17,069 121.94%
-
Tax Rate 26.97% 26.44% 26.09% 27.74% -25.95% 20.09% 20.39% -
Total Cost 334,227 258,909 168,476 79,329 298,384 241,681 163,036 61.16%
-
Net Worth 630,790 649,729 641,803 626,264 623,706 597,591 586,623 4.94%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - 7,905 - - 15,810 7,904 - -
Div Payout % - 18.88% - - 29.31% 28.72% - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 630,790 649,729 641,803 626,264 623,706 597,591 586,623 4.94%
NOSH 158,092 158,108 79,039 79,073 79,050 79,046 79,059 58.52%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 14.49% 13.92% 13.27% 11.69% 15.31% 10.22% 9.48% -
ROE 8.98% 6.44% 4.01% 1.68% 8.65% 4.61% 2.91% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 247.23 190.23 245.75 113.60 445.69 340.57 227.81 5.58%
EPS 35.82 26.48 32.60 13.28 68.23 34.82 21.59 40.01%
DPS 0.00 5.00 0.00 0.00 20.00 10.00 0.00 -
NAPS 3.99 4.1094 8.12 7.92 7.89 7.56 7.42 -33.79%
Adjusted Per Share Value based on latest NOSH - 79,073
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 108.57 83.55 53.96 24.95 97.87 74.78 50.03 67.38%
EPS 15.73 11.63 7.16 2.92 14.98 7.65 4.74 121.99%
DPS 0.00 2.20 0.00 0.00 4.39 2.20 0.00 -
NAPS 1.7522 1.8048 1.7828 1.7396 1.7325 1.66 1.6295 4.94%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 2.44 2.75 6.10 6.30 5.15 4.56 4.56 -
P/RPS 0.99 1.45 2.48 5.55 1.16 1.34 2.00 -37.34%
P/EPS 6.81 10.39 18.71 47.44 7.55 13.10 21.12 -52.88%
EY 14.68 9.63 5.34 2.11 13.25 7.64 4.73 112.33%
DY 0.00 1.82 0.00 0.00 3.88 2.19 0.00 -
P/NAPS 0.61 0.67 0.75 0.80 0.65 0.60 0.61 0.00%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 04/12/02 25/09/02 06/06/02 28/03/02 05/12/01 17/09/01 -
Price 2.19 2.63 2.92 6.15 6.80 4.78 4.68 -
P/RPS 0.89 1.38 1.19 5.41 1.53 1.40 2.05 -42.57%
P/EPS 6.11 9.93 8.96 46.31 9.97 13.73 21.68 -56.91%
EY 16.35 10.07 11.16 2.16 10.03 7.28 4.61 132.02%
DY 0.00 1.90 0.00 0.00 2.94 2.09 0.00 -
P/NAPS 0.55 0.64 0.36 0.78 0.86 0.63 0.63 -8.63%

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