[MELEWAR] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -80.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Revenue 499,005 368,502 225,506 85,404 566,920 0 451,342 8.98%
PBT 50,707 47,574 37,906 12,293 35,523 0 10,684 279.74%
Tax -10,395 -9,293 -7,290 -3,283 11,392 0 -8,668 16.84%
NP 40,312 38,281 30,616 9,010 46,915 0 2,016 1202.14%
-
NP to SH 31,982 30,472 25,972 9,010 46,915 0 2,016 967.88%
-
Tax Rate 20.50% 19.53% 19.23% 26.71% -32.07% - 81.13% -
Total Cost 458,693 330,221 194,890 76,394 520,005 0 449,326 1.78%
-
Net Worth 505,423 503,920 504,212 481,772 562,264 0 338,687 40.91%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Div - - - - 4,875 - - -
Div Payout % - - - - 10.39% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Net Worth 505,423 503,920 504,212 481,772 562,264 0 338,687 40.91%
NOSH 169,038 169,100 169,198 169,043 162,504 161,280 161,280 4.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
NP Margin 8.08% 10.39% 13.58% 10.55% 8.28% 0.00% 0.45% -
ROE 6.33% 6.05% 5.15% 1.87% 8.34% 0.00% 0.60% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
RPS 295.20 217.92 133.28 50.52 348.86 0.00 279.85 4.68%
EPS 18.92 18.02 15.35 5.33 28.87 0.00 1.25 925.75%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.99 2.98 2.98 2.85 3.46 0.00 2.10 35.35%
Adjusted Per Share Value based on latest NOSH - 169,043
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
RPS 138.82 102.52 62.74 23.76 157.72 0.00 125.56 8.98%
EPS 8.90 8.48 7.23 2.51 13.05 0.00 0.56 969.54%
DPS 0.00 0.00 0.00 0.00 1.36 0.00 0.00 -
NAPS 1.4061 1.4019 1.4027 1.3403 1.5642 0.00 0.9422 40.92%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 27/01/06 30/12/05 31/10/05 -
Price 1.09 1.07 1.13 1.12 0.98 0.99 1.25 -
P/RPS 0.37 0.49 0.00 0.00 0.28 0.00 0.45 -15.44%
P/EPS 5.76 5.94 0.00 0.00 3.39 0.00 100.00 -91.33%
EY 17.36 16.84 0.00 0.00 29.46 0.00 1.00 1053.60%
DY 0.00 0.00 0.00 0.00 3.06 0.00 0.00 -
P/NAPS 0.36 0.36 0.57 0.56 0.28 0.00 0.60 -35.44%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Date 27/02/07 29/11/06 30/08/06 31/05/06 29/03/06 - 23/12/05 -
Price 1.09 1.18 0.99 1.10 0.90 0.00 1.12 -
P/RPS 0.37 0.54 0.00 0.00 0.26 0.00 0.40 -6.46%
P/EPS 5.76 6.55 0.00 0.00 3.12 0.00 89.60 -90.47%
EY 17.36 15.27 0.00 0.00 32.08 0.00 1.12 946.85%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.36 0.40 0.50 0.55 0.26 0.00 0.53 -28.20%

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