[MELEWAR] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 4.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 138,901 810,242 652,212 499,005 368,502 225,506 85,404 38.25%
PBT 4,026 189,169 57,018 50,707 47,574 37,906 12,293 -52.45%
Tax 4,893 -74,329 -10,590 -10,395 -9,293 -7,290 -3,283 -
NP 8,919 114,840 46,428 40,312 38,281 30,616 9,010 -0.67%
-
NP to SH 8,180 104,423 37,080 31,982 30,472 25,972 9,010 -6.23%
-
Tax Rate -121.54% 39.29% 18.57% 20.50% 19.53% 19.23% 26.71% -
Total Cost 129,982 695,402 605,784 458,693 330,221 194,890 76,394 42.47%
-
Net Worth 585,895 576,623 506,865 505,423 503,920 504,212 481,772 13.92%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 13,514 - - - - - -
Div Payout % - 12.94% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 585,895 576,623 506,865 505,423 503,920 504,212 481,772 13.92%
NOSH 225,344 225,243 225,273 169,038 169,100 169,198 169,043 21.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.42% 14.17% 7.12% 8.08% 10.39% 13.58% 10.55% -
ROE 1.40% 18.11% 7.32% 6.33% 6.05% 5.15% 1.87% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 61.64 359.72 289.52 295.20 217.92 133.28 50.52 14.16%
EPS 3.63 46.36 16.46 18.92 18.02 15.35 5.33 -22.57%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.56 2.25 2.99 2.98 2.98 2.85 -5.93%
Adjusted Per Share Value based on latest NOSH - 169,550
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.64 225.41 181.44 138.82 102.52 62.74 23.76 38.25%
EPS 2.28 29.05 10.32 8.90 8.48 7.23 2.51 -6.20%
DPS 0.00 3.76 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6299 1.6042 1.4101 1.4061 1.4019 1.4027 1.3403 13.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.55 1.24 1.22 1.09 1.07 1.13 1.12 -
P/RPS 2.51 0.34 0.42 0.37 0.49 0.00 0.00 -
P/EPS 42.70 2.67 7.41 5.76 5.94 0.00 0.00 -
EY 2.34 37.39 13.49 17.36 16.84 0.00 0.00 -
DY 0.00 4.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.48 0.54 0.36 0.36 0.57 0.56 4.70%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 03/12/07 28/08/07 30/05/07 27/02/07 29/11/06 30/08/06 31/05/06 -
Price 1.30 1.48 1.05 1.09 1.18 0.99 1.10 -
P/RPS 2.11 0.41 0.36 0.37 0.54 0.00 0.00 -
P/EPS 35.81 3.19 6.38 5.76 6.55 0.00 0.00 -
EY 2.79 31.32 15.68 17.36 15.27 0.00 0.00 -
DY 0.00 4.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.47 0.36 0.40 0.50 0.55 -6.15%

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