[MELEWAR] QoQ Quarter Result on 31-Oct-2004 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
16-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -26.05%
YoY- 41.36%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 174,062 0 143,761 181,915 133,738 139,307 113,199 41.22%
PBT 11,843 0 11,104 21,257 21,410 18,893 34,338 -57.42%
Tax -6,636 0 -5,801 -9,463 -5,462 -5,394 -2,731 103.85%
NP 5,207 0 5,303 11,794 15,948 13,499 31,607 -76.46%
-
NP to SH 5,207 0 5,303 11,794 15,948 13,499 31,607 -76.46%
-
Tax Rate 56.03% - 52.24% 44.52% 25.51% 28.55% 7.95% -
Total Cost 168,855 0 138,458 170,121 117,790 125,808 81,592 79.22%
-
Net Worth 356,775 0 351,384 344,525 334,651 374,529 358,918 -0.47%
Dividend
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - 15,086 - - - 31,464 -
Div Payout % - - 284.50% - - - 99.55% -
Equity
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 356,775 0 351,384 344,525 334,651 374,529 358,918 -0.47%
NOSH 160,709 161,185 161,185 160,244 160,120 159,374 158,114 1.31%
Ratio Analysis
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 2.99% 0.00% 3.69% 6.48% 11.92% 9.69% 27.92% -
ROE 1.46% 0.00% 1.51% 3.42% 4.77% 3.60% 8.81% -
Per Share
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 108.31 0.00 89.19 113.52 83.52 87.41 71.59 39.39%
EPS 3.24 0.00 3.29 7.36 9.96 8.47 19.99 -76.77%
DPS 0.00 0.00 9.36 0.00 0.00 0.00 19.90 -
NAPS 2.22 0.00 2.18 2.15 2.09 2.35 2.27 -1.77%
Adjusted Per Share Value based on latest NOSH - 160,244
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 48.35 0.00 39.93 50.53 37.15 38.70 31.44 41.23%
EPS 1.45 0.00 1.47 3.28 4.43 3.75 8.78 -76.41%
DPS 0.00 0.00 4.19 0.00 0.00 0.00 8.74 -
NAPS 0.991 0.00 0.9761 0.957 0.9296 1.0404 0.997 -0.48%
Price Multiplier on Financial Quarter End Date
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/04/05 31/03/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.98 1.97 2.17 2.14 2.05 2.99 2.56 -
P/RPS 1.83 0.00 2.43 1.89 2.45 3.42 3.58 -41.62%
P/EPS 61.11 0.00 65.96 29.08 20.58 35.30 12.81 250.22%
EY 1.64 0.00 1.52 3.44 4.86 2.83 7.81 -71.40%
DY 0.00 0.00 4.31 0.00 0.00 0.00 7.77 -
P/NAPS 0.89 0.00 1.00 1.00 0.98 1.27 1.13 -17.43%
Price Multiplier on Announcement Date
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 30/06/05 - 24/03/05 16/12/04 28/09/04 17/06/04 26/03/04 -
Price 1.87 0.00 2.03 2.15 2.13 2.35 2.82 -
P/RPS 1.73 0.00 2.28 1.89 2.55 2.69 3.94 -48.32%
P/EPS 57.72 0.00 61.70 29.21 21.39 27.74 14.11 209.58%
EY 1.73 0.00 1.62 3.42 4.68 3.60 7.09 -67.74%
DY 0.00 0.00 4.61 0.00 0.00 0.00 7.06 -
P/NAPS 0.84 0.00 0.93 1.00 1.02 1.00 1.24 -26.83%

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