[MELEWAR] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
03-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -87.85%
YoY- 81.78%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 231,571 179,751 153,122 138,901 158,030 153,207 130,503 46.62%
PBT 116,478 -68,226 4,202 4,026 132,151 6,312 3,132 1016.61%
Tax -22,328 18,805 -2,095 4,893 -63,739 -196 -1,101 645.02%
NP 94,150 -49,421 2,107 8,919 68,412 6,116 2,031 1193.46%
-
NP to SH 88,039 -51,403 40 8,180 67,343 5,098 1,509 1407.99%
-
Tax Rate 19.17% - 49.86% -121.54% 48.23% 3.11% 35.15% -
Total Cost 137,421 229,172 151,015 129,982 89,618 147,091 128,472 4.59%
-
Net Worth 616,115 523,507 508,000 585,895 576,582 507,544 506,956 13.89%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,027 - - - 13,513 - - -
Div Payout % 10.25% - - - 20.07% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 616,115 523,507 508,000 585,895 576,582 507,544 506,956 13.89%
NOSH 225,683 225,649 200,000 225,344 225,227 225,575 169,550 21.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 40.66% -27.49% 1.38% 6.42% 43.29% 3.99% 1.56% -
ROE 14.29% -9.82% 0.01% 1.40% 11.68% 1.00% 0.30% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 102.61 79.66 76.56 61.64 70.16 67.92 76.97 21.14%
EPS 39.01 -22.78 0.02 3.63 29.90 2.26 0.89 1146.01%
DPS 4.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.73 2.32 2.54 2.60 2.56 2.25 2.99 -5.88%
Adjusted Per Share Value based on latest NOSH - 225,344
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 64.42 50.01 42.60 38.64 43.96 42.62 36.31 46.60%
EPS 24.49 -14.30 0.01 2.28 18.73 1.42 0.42 1407.42%
DPS 2.51 0.00 0.00 0.00 3.76 0.00 0.00 -
NAPS 1.714 1.4564 1.4132 1.6299 1.604 1.412 1.4103 13.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.77 0.99 1.39 1.55 1.24 1.22 1.09 -
P/RPS 0.75 1.24 1.82 2.51 1.77 1.80 1.42 -34.68%
P/EPS 1.97 -4.35 6,950.00 42.70 4.15 53.98 122.47 -93.64%
EY 50.66 -23.01 0.01 2.34 24.11 1.85 0.82 1466.72%
DY 5.19 0.00 0.00 0.00 4.84 0.00 0.00 -
P/NAPS 0.28 0.43 0.55 0.60 0.48 0.54 0.36 -15.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 29/02/08 03/12/07 28/08/07 30/05/07 27/02/07 -
Price 0.70 0.96 1.13 1.30 1.48 1.05 1.09 -
P/RPS 0.68 1.21 1.48 2.11 2.11 1.55 1.42 -38.81%
P/EPS 1.79 -4.21 5,650.00 35.81 4.95 46.46 122.47 -94.03%
EY 55.73 -23.73 0.02 2.79 20.20 2.15 0.82 1569.68%
DY 5.71 0.00 0.00 0.00 4.05 0.00 0.00 -
P/NAPS 0.26 0.41 0.44 0.50 0.58 0.47 0.36 -19.51%

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