[MWE] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -44.41%
YoY- -7.7%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 111,931 83,489 169,142 185,279 178,342 130,196 162,401 -22.02%
PBT 11,407 3,598 625 7,090 10,655 1,561 7,703 30.01%
Tax -1,242 -365 -871 -1,892 -3,130 1,050 -2,242 -32.62%
NP 10,165 3,233 -246 5,198 7,525 2,611 5,461 51.49%
-
NP to SH 9,179 2,848 2,870 4,183 7,525 2,611 5,461 41.50%
-
Tax Rate 10.89% 10.14% 139.36% 26.69% 29.38% -67.26% 29.11% -
Total Cost 101,766 80,256 169,388 180,081 170,817 127,585 156,940 -25.14%
-
Net Worth 284,387 275,538 231,317 268,081 268,584 261,099 258,072 6.70%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 11,565 - - - 4,608 -
Div Payout % - - 402.99% - - - 84.39% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 284,387 275,538 231,317 268,081 268,584 261,099 258,072 6.70%
NOSH 231,209 231,544 231,317 231,104 231,538 231,061 230,421 0.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.08% 3.87% -0.15% 2.81% 4.22% 2.01% 3.36% -
ROE 3.23% 1.03% 1.24% 1.56% 2.80% 1.00% 2.12% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 48.41 36.06 73.12 80.17 77.02 56.35 70.48 -22.20%
EPS 3.97 1.23 1.25 1.81 3.25 1.13 2.37 41.17%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 2.00 -
NAPS 1.23 1.19 1.00 1.16 1.16 1.13 1.12 6.46%
Adjusted Per Share Value based on latest NOSH - 231,104
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 48.34 36.06 73.04 80.01 77.02 56.23 70.13 -22.02%
EPS 3.96 1.23 1.24 1.81 3.25 1.13 2.36 41.34%
DPS 0.00 0.00 4.99 0.00 0.00 0.00 1.99 -
NAPS 1.2281 1.1899 0.999 1.1577 1.1599 1.1276 1.1145 6.70%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.62 0.64 0.57 0.62 0.63 0.67 0.69 -
P/RPS 1.28 1.77 0.78 0.77 0.82 1.19 0.98 19.54%
P/EPS 15.62 52.03 45.94 34.25 19.38 59.29 29.11 -34.04%
EY 6.40 1.92 2.18 2.92 5.16 1.69 3.43 51.73%
DY 0.00 0.00 8.77 0.00 0.00 0.00 2.90 -
P/NAPS 0.50 0.54 0.57 0.53 0.54 0.59 0.62 -13.39%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 08/06/06 28/02/06 24/11/05 25/08/05 26/05/05 25/02/05 -
Price 0.69 0.63 0.66 0.56 0.63 0.65 0.73 -
P/RPS 1.43 1.75 0.90 0.70 0.82 1.15 1.04 23.72%
P/EPS 17.38 51.22 53.20 30.94 19.38 57.52 30.80 -31.78%
EY 5.75 1.95 1.88 3.23 5.16 1.74 3.25 46.43%
DY 0.00 0.00 7.58 0.00 0.00 0.00 2.74 -
P/NAPS 0.56 0.53 0.66 0.48 0.54 0.58 0.65 -9.48%

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