[MELEWAR] QoQ Quarter Result on 30-Apr-2004 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
17-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -57.29%
YoY- 3.54%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 143,761 181,915 133,738 139,307 113,199 115,925 110,104 19.36%
PBT 11,104 21,257 21,410 18,893 34,338 12,083 16,065 -21.73%
Tax -5,801 -9,463 -5,462 -5,394 -2,731 -3,740 -4,613 16.42%
NP 5,303 11,794 15,948 13,499 31,607 8,343 11,452 -40.00%
-
NP to SH 5,303 11,794 15,948 13,499 31,607 8,343 11,452 -40.00%
-
Tax Rate 52.24% 44.52% 25.51% 28.55% 7.95% 30.95% 28.71% -
Total Cost 138,458 170,121 117,790 125,808 81,592 107,582 98,652 25.22%
-
Net Worth 351,384 344,525 334,651 374,529 358,918 349,205 341,661 1.87%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 15,086 - - - 31,464 - - -
Div Payout % 284.50% - - - 99.55% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 351,384 344,525 334,651 374,529 358,918 349,205 341,661 1.87%
NOSH 161,185 160,244 160,120 159,374 158,114 158,011 158,176 1.25%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 3.69% 6.48% 11.92% 9.69% 27.92% 7.20% 10.40% -
ROE 1.51% 3.42% 4.77% 3.60% 8.81% 2.39% 3.35% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 89.19 113.52 83.52 87.41 71.59 73.36 69.61 17.87%
EPS 3.29 7.36 9.96 8.47 19.99 5.28 7.24 -40.75%
DPS 9.36 0.00 0.00 0.00 19.90 0.00 0.00 -
NAPS 2.18 2.15 2.09 2.35 2.27 2.21 2.16 0.61%
Adjusted Per Share Value based on latest NOSH - 159,374
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 39.93 50.53 37.15 38.70 31.44 32.20 30.58 19.36%
EPS 1.47 3.28 4.43 3.75 8.78 2.32 3.18 -40.07%
DPS 4.19 0.00 0.00 0.00 8.74 0.00 0.00 -
NAPS 0.9761 0.957 0.9296 1.0404 0.997 0.97 0.9491 1.87%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 2.17 2.14 2.05 2.99 2.56 2.69 2.00 -
P/RPS 2.43 1.89 2.45 3.42 3.58 3.67 2.87 -10.45%
P/EPS 65.96 29.08 20.58 35.30 12.81 50.95 27.62 78.19%
EY 1.52 3.44 4.86 2.83 7.81 1.96 3.62 -43.77%
DY 4.31 0.00 0.00 0.00 7.77 0.00 0.00 -
P/NAPS 1.00 1.00 0.98 1.27 1.13 1.22 0.93 4.93%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 24/03/05 16/12/04 28/09/04 17/06/04 26/03/04 18/12/03 18/09/03 -
Price 2.03 2.15 2.13 2.35 2.82 2.49 2.40 -
P/RPS 2.28 1.89 2.55 2.69 3.94 3.39 3.45 -24.03%
P/EPS 61.70 29.21 21.39 27.74 14.11 47.16 33.15 51.02%
EY 1.62 3.42 4.68 3.60 7.09 2.12 3.02 -33.85%
DY 4.61 0.00 0.00 0.00 7.06 0.00 0.00 -
P/NAPS 0.93 1.00 1.02 1.00 1.24 1.13 1.11 -11.07%

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