[MELEWAR] QoQ Cumulative Quarter Result on 31-Jul-2003 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 87.84%
YoY- -4.96%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 139,307 462,255 349,055 233,130 123,026 390,849 300,776 -40.16%
PBT 18,893 80,553 46,215 34,132 18,067 77,534 56,912 -52.08%
Tax -5,394 -16,113 -13,382 -9,642 -5,029 -20,912 -15,045 -49.56%
NP 13,499 64,440 32,833 24,490 13,038 56,622 41,867 -53.01%
-
NP to SH 13,499 64,440 32,833 24,490 13,038 56,622 41,867 -53.01%
-
Tax Rate 28.55% 20.00% 28.96% 28.25% 27.84% 26.97% 26.44% -
Total Cost 125,808 397,815 316,222 208,640 109,988 334,227 258,909 -38.21%
-
Net Worth 374,529 358,878 349,354 341,500 652,690 630,790 649,729 -30.76%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 64,139 - 315,571 315,440 - 7,905 -
Div Payout % - 99.53% - 1,288.57% 2,419.39% - 18.88% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 374,529 358,878 349,354 341,500 652,690 630,790 649,729 -30.76%
NOSH 159,374 158,096 158,078 158,102 158,036 158,092 158,108 0.53%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 9.69% 13.94% 9.41% 10.50% 10.60% 14.49% 13.92% -
ROE 3.60% 17.96% 9.40% 7.17% 2.00% 8.98% 6.44% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 87.41 292.39 220.81 147.46 77.85 247.23 190.23 -40.48%
EPS 8.47 40.76 20.77 15.49 8.25 35.82 26.48 -53.26%
DPS 0.00 40.57 0.00 199.60 199.60 0.00 5.00 -
NAPS 2.35 2.27 2.21 2.16 4.13 3.99 4.1094 -31.12%
Adjusted Per Share Value based on latest NOSH - 158,176
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 38.70 128.40 96.96 64.76 34.17 108.57 83.55 -40.16%
EPS 3.75 17.90 9.12 6.80 3.62 15.73 11.63 -53.01%
DPS 0.00 17.82 0.00 87.66 87.62 0.00 2.20 -
NAPS 1.0404 0.9969 0.9704 0.9486 1.813 1.7522 1.8048 -30.75%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.99 2.56 2.69 2.00 2.31 2.44 2.75 -
P/RPS 3.42 0.88 1.22 1.36 2.97 0.99 1.45 77.28%
P/EPS 35.30 6.28 12.95 12.91 28.00 6.81 10.39 126.16%
EY 2.83 15.92 7.72 7.75 3.57 14.68 9.63 -55.83%
DY 0.00 15.85 0.00 99.80 86.41 0.00 1.82 -
P/NAPS 1.27 1.13 1.22 0.93 0.56 0.61 0.67 53.22%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 17/06/04 26/03/04 18/12/03 18/09/03 10/06/03 28/03/03 04/12/02 -
Price 2.35 2.82 2.49 2.40 3.20 2.19 2.63 -
P/RPS 2.69 0.96 1.13 1.63 4.11 0.89 1.38 56.10%
P/EPS 27.74 6.92 11.99 15.49 38.79 6.11 9.93 98.47%
EY 3.60 14.45 8.34 6.45 2.58 16.35 10.07 -49.66%
DY 0.00 14.39 0.00 83.17 62.38 0.00 1.90 -
P/NAPS 1.00 1.24 1.13 1.11 0.77 0.55 0.64 34.68%

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