[MWE] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 188.2%
YoY- 28.61%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 83,489 169,142 185,279 178,342 130,196 162,401 172,649 -38.41%
PBT 3,598 625 7,090 10,655 1,561 7,703 11,118 -52.89%
Tax -365 -871 -1,892 -3,130 1,050 -2,242 -6,586 -85.48%
NP 3,233 -246 5,198 7,525 2,611 5,461 4,532 -20.17%
-
NP to SH 2,848 2,870 4,183 7,525 2,611 5,461 4,532 -26.65%
-
Tax Rate 10.14% 139.36% 26.69% 29.38% -67.26% 29.11% 59.24% -
Total Cost 80,256 169,388 180,081 170,817 127,585 156,940 168,117 -38.94%
-
Net Worth 275,538 231,317 268,081 268,584 261,099 258,072 224,501 14.64%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 11,565 - - - 4,608 4,196 -
Div Payout % - 402.99% - - - 84.39% 92.59% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 275,538 231,317 268,081 268,584 261,099 258,072 224,501 14.64%
NOSH 231,544 231,317 231,104 231,538 231,061 230,421 209,814 6.79%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.87% -0.15% 2.81% 4.22% 2.01% 3.36% 2.62% -
ROE 1.03% 1.24% 1.56% 2.80% 1.00% 2.12% 2.02% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 36.06 73.12 80.17 77.02 56.35 70.48 82.29 -42.33%
EPS 1.23 1.25 1.81 3.25 1.13 2.37 2.16 -31.32%
DPS 0.00 5.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.19 1.00 1.16 1.16 1.13 1.12 1.07 7.35%
Adjusted Per Share Value based on latest NOSH - 231,538
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 36.06 73.04 80.01 77.02 56.23 70.13 74.56 -38.41%
EPS 1.23 1.24 1.81 3.25 1.13 2.36 1.96 -26.72%
DPS 0.00 4.99 0.00 0.00 0.00 1.99 1.81 -
NAPS 1.1899 0.999 1.1577 1.1599 1.1276 1.1145 0.9695 14.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.64 0.57 0.62 0.63 0.67 0.69 0.64 -
P/RPS 1.77 0.78 0.77 0.82 1.19 0.98 0.78 72.77%
P/EPS 52.03 45.94 34.25 19.38 59.29 29.11 29.63 45.60%
EY 1.92 2.18 2.92 5.16 1.69 3.43 3.38 -31.43%
DY 0.00 8.77 0.00 0.00 0.00 2.90 3.13 -
P/NAPS 0.54 0.57 0.53 0.54 0.59 0.62 0.60 -6.78%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 08/06/06 28/02/06 24/11/05 25/08/05 26/05/05 25/02/05 30/11/04 -
Price 0.63 0.66 0.56 0.63 0.65 0.73 0.62 -
P/RPS 1.75 0.90 0.70 0.82 1.15 1.04 0.75 76.01%
P/EPS 51.22 53.20 30.94 19.38 57.52 30.80 28.70 47.18%
EY 1.95 1.88 3.23 5.16 1.74 3.25 3.48 -32.05%
DY 0.00 7.58 0.00 0.00 0.00 2.74 3.23 -
P/NAPS 0.53 0.66 0.48 0.54 0.58 0.65 0.58 -5.83%

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