[MELEWAR] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 0.49%
YoY- -74.3%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 220,922 703,345 471,774 292,023 138,901 810,242 652,212 -51.31%
PBT -134,972 56,478 -59,999 8,228 4,026 189,169 57,018 -
Tax 40,610 -725 21,603 2,798 4,893 -74,329 -10,590 -
NP -94,362 55,753 -38,396 11,026 8,919 114,840 46,428 -
-
NP to SH -95,591 44,854 -43,184 8,220 8,180 104,423 37,080 -
-
Tax Rate - 1.28% - -34.01% -121.54% 39.29% 18.57% -
Total Cost 315,284 647,592 510,170 280,997 129,982 695,402 605,784 -35.22%
-
Net Worth 516,769 615,952 523,442 573,593 585,895 576,623 506,865 1.29%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 9,024 - - - 13,514 - -
Div Payout % - 20.12% - - - 12.94% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 516,769 615,952 523,442 573,593 585,895 576,623 506,865 1.29%
NOSH 225,663 225,623 225,621 225,824 225,344 225,243 225,273 0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -42.71% 7.93% -8.14% 3.78% 6.42% 14.17% 7.12% -
ROE -18.50% 7.28% -8.25% 1.43% 1.40% 18.11% 7.32% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 97.90 311.73 209.10 129.31 61.64 359.72 289.52 -51.36%
EPS -42.36 19.88 -19.14 3.64 3.63 46.36 16.46 -
DPS 0.00 4.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.29 2.73 2.32 2.54 2.60 2.56 2.25 1.17%
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 61.37 195.37 131.05 81.12 38.58 225.07 181.17 -51.31%
EPS -26.55 12.46 -12.00 2.28 2.27 29.01 10.30 -
DPS 0.00 2.51 0.00 0.00 0.00 3.75 0.00 -
NAPS 1.4355 1.711 1.454 1.5933 1.6275 1.6017 1.408 1.29%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.64 0.77 0.99 1.39 1.55 1.24 1.22 -
P/RPS 0.65 0.25 0.47 1.07 2.51 0.34 0.42 33.68%
P/EPS -1.51 3.87 -5.17 38.19 42.70 2.67 7.41 -
EY -66.19 25.82 -19.33 2.62 2.34 37.39 13.49 -
DY 0.00 5.19 0.00 0.00 0.00 4.84 0.00 -
P/NAPS 0.28 0.28 0.43 0.55 0.60 0.48 0.54 -35.38%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 27/05/08 29/02/08 03/12/07 28/08/07 30/05/07 -
Price 0.57 0.70 0.96 1.13 1.30 1.48 1.05 -
P/RPS 0.58 0.22 0.46 0.87 2.11 0.41 0.36 37.31%
P/EPS -1.35 3.52 -5.02 31.04 35.81 3.19 6.38 -
EY -74.32 28.40 -19.94 3.22 2.79 31.32 15.68 -
DY 0.00 5.71 0.00 0.00 0.00 4.05 0.00 -
P/NAPS 0.25 0.26 0.41 0.44 0.50 0.58 0.47 -34.27%

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