[MELEWAR] QoQ 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- -79.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Revenue 130,503 142,996 140,102 85,404 115,578 0 128,905 1.06%
PBT 3,132 9,668 25,614 12,293 24,839 0 -6,344 -
Tax -1,101 -2,004 -5,132 -3,283 20,060 0 1,901 -
NP 2,031 7,664 20,482 9,010 44,899 0 -4,443 -
-
NP to SH 1,509 4,500 16,963 9,010 44,899 0 -4,443 -
-
Tax Rate 35.15% 20.73% 20.04% 26.71% -80.76% - - -
Total Cost 128,472 135,332 119,620 76,394 70,679 0 133,348 -3.14%
-
Net Worth 506,956 504,135 503,985 481,772 562,253 0 336,833 41.94%
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 % - - - - 10.86% - - -
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 506,956 504,135 503,985 481,772 562,253 0 336,833 41.94%
NOSH 169,550 169,172 169,122 169,043 162,500 160,397 160,397 4.86%
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 1.56% 5.36% 14.62% 10.55% 38.85% 0.00% -3.45% -
ROE 0.30% 0.89% 3.37% 1.87% 7.99% 0.00% -1.32% -
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 76.97 84.53 82.84 50.52 71.12 0.00 80.37 -3.63%
EPS 0.89 2.66 10.03 5.33 27.63 0.00 -2.77 -
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 36.25 39.72 38.92 23.72 32.11 0.00 35.81 1.05%
EPS 0.42 1.25 4.71 2.50 12.47 0.00 -1.23 -
DPS 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 1.4082 1.4004 1.40 1.3383 1.5618 0.00 0.9356 41.95%
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 1.42 1.27 0.00 0.00 1.38 0.00 1.56 -7.74%
P/EPS 122.47 40.23 0.00 0.00 3.55 0.00 -45.13 -
EY 0.82 2.49 0.00 0.00 28.19 0.00 -2.22 -
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 1.42 1.40 0.00 0.00 1.27 0.00 1.39 1.84%
P/EPS 122.47 44.36 0.00 0.00 3.26 0.00 -40.43 -
EY 0.82 2.25 0.00 0.00 30.70 0.00 -2.47 -
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