[MELEWAR] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -73.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Revenue 158,030 153,207 130,503 142,996 140,102 85,404 115,578 24.82%
PBT 132,151 6,312 3,132 9,668 25,614 12,293 24,839 226.96%
Tax -63,739 -196 -1,101 -2,004 -5,132 -3,283 20,060 -
NP 68,412 6,116 2,031 7,664 20,482 9,010 44,899 34.77%
-
NP to SH 67,343 5,098 1,509 4,500 16,963 9,010 44,899 33.28%
-
Tax Rate 48.23% 3.11% 35.15% 20.73% 20.04% 26.71% -80.76% -
Total Cost 89,618 147,091 128,472 135,332 119,620 76,394 70,679 18.32%
-
Net Worth 576,582 507,544 506,956 504,135 503,985 481,772 562,253 1.79%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Div 13,513 - - - - - 4,875 105.97%
Div Payout % 20.07% - - - - - 10.86% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Net Worth 576,582 507,544 506,956 504,135 503,985 481,772 562,253 1.79%
NOSH 225,227 225,575 169,550 169,172 169,122 169,043 162,500 26.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
NP Margin 43.29% 3.99% 1.56% 5.36% 14.62% 10.55% 38.85% -
ROE 11.68% 1.00% 0.30% 0.89% 3.37% 1.87% 7.99% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
RPS 70.16 67.92 76.97 84.53 82.84 50.52 71.12 -0.95%
EPS 29.90 2.26 0.89 2.66 10.03 5.33 27.63 5.75%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 3.00 63.43%
NAPS 2.56 2.25 2.99 2.98 2.98 2.85 3.46 -19.22%
Adjusted Per Share Value based on latest NOSH - 169,172
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
RPS 43.90 42.56 36.25 39.72 38.92 23.72 32.11 24.81%
EPS 18.71 1.42 0.42 1.25 4.71 2.50 12.47 33.31%
DPS 3.75 0.00 0.00 0.00 0.00 0.00 1.35 106.28%
NAPS 1.6016 1.4098 1.4082 1.4004 1.40 1.3383 1.5618 1.79%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 27/01/06 -
Price 1.24 1.22 1.09 1.07 1.13 1.12 0.98 -
P/RPS 1.77 1.80 1.42 1.27 0.00 0.00 1.38 19.29%
P/EPS 4.15 53.98 122.47 40.23 0.00 0.00 3.55 11.70%
EY 24.11 1.85 0.82 2.49 0.00 0.00 28.19 -10.48%
DY 4.84 0.00 0.00 0.00 0.00 0.00 3.06 38.39%
P/NAPS 0.48 0.54 0.36 0.36 0.57 0.56 0.28 46.52%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Date 28/08/07 30/05/07 27/02/07 29/11/06 30/08/06 31/05/06 29/03/06 -
Price 1.48 1.05 1.09 1.18 0.99 1.10 0.90 -
P/RPS 2.11 1.55 1.42 1.40 0.00 0.00 1.27 43.30%
P/EPS 4.95 46.46 122.47 44.36 0.00 0.00 3.26 34.44%
EY 20.20 2.15 0.82 2.25 0.00 0.00 30.70 -25.67%
DY 4.05 0.00 0.00 0.00 0.00 0.00 3.33 14.88%
P/NAPS 0.58 0.47 0.36 0.40 0.50 0.55 0.26 76.58%

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