[MELEWAR] QoQ TTM Result on 31-Mar-2005

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2005
Profit Trend
QoQ- -29.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 322,437 317,823 499,738 459,414 598,721 568,159 502,169 -35.79%
PBT 17,027 22,947 44,204 53,771 72,664 95,898 86,724 -80.36%
Tax -10,568 -12,437 -21,900 -20,726 -26,120 -23,050 -17,327 -39.00%
NP 6,459 10,510 22,304 33,045 46,544 72,848 69,397 -90.69%
-
NP to SH 6,459 10,510 22,304 33,045 46,544 72,848 69,397 -90.69%
-
Tax Rate 62.07% 54.20% 49.54% 38.54% 35.95% 24.04% 19.98% -
Total Cost 315,978 307,313 477,434 426,369 552,177 495,311 432,772 -26.98%
-
Net Worth 341,892 0 356,775 0 351,384 344,525 334,651 2.16%
Dividend
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Div - 15,086 15,086 15,086 15,086 31,464 31,464 -
Div Payout % - 143.55% 67.64% 45.66% 32.41% 43.19% 45.34% -
Equity
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 341,892 0 356,775 0 351,384 344,525 334,651 2.16%
NOSH 160,512 160,709 160,709 161,185 161,185 160,244 160,120 0.24%
Ratio Analysis
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 2.00% 3.31% 4.46% 7.19% 7.77% 12.82% 13.82% -
ROE 1.89% 0.00% 6.25% 0.00% 13.25% 21.14% 20.74% -
Per Share
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 200.88 197.76 310.96 285.02 371.45 354.56 313.62 -35.94%
EPS 4.02 6.54 13.88 20.50 28.88 45.46 43.34 -90.72%
DPS 0.00 9.36 9.36 9.36 9.36 19.90 19.90 -
NAPS 2.13 0.00 2.22 0.00 2.18 2.15 2.09 1.91%
Adjusted Per Share Value based on latest NOSH - 161,185
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 89.57 88.28 138.82 127.62 166.31 157.82 139.49 -35.78%
EPS 1.79 2.92 6.20 9.18 12.93 20.24 19.28 -90.71%
DPS 0.00 4.19 4.19 4.19 4.19 8.74 8.74 -
NAPS 0.9497 0.00 0.991 0.00 0.9761 0.957 0.9296 2.16%
Price Multiplier on Financial Quarter End Date
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/07/05 30/06/05 29/04/05 31/03/05 31/01/05 29/10/04 30/07/04 -
Price 1.63 1.87 1.98 1.97 2.17 2.14 2.05 -
P/RPS 0.81 0.95 0.64 0.69 0.58 0.60 0.65 24.61%
P/EPS 40.51 28.59 14.27 9.61 7.51 4.71 4.73 756.44%
EY 2.47 3.50 7.01 10.41 13.31 21.24 21.14 -88.31%
DY 0.00 5.01 4.73 4.75 4.31 9.30 9.71 -
P/NAPS 0.77 0.00 0.89 0.00 1.00 1.00 0.98 -21.42%
Price Multiplier on Announcement Date
31/07/05 30/06/05 30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 CAGR
Date - - - - 24/03/05 16/12/04 28/09/04 -
Price 0.00 0.00 0.00 0.00 2.03 2.15 2.13 -
P/RPS 0.00 0.00 0.00 0.00 0.55 0.61 0.68 -
P/EPS 0.00 0.00 0.00 0.00 7.03 4.73 4.91 -
EY 0.00 0.00 0.00 0.00 14.22 21.14 20.35 -
DY 0.00 0.00 0.00 0.00 4.61 9.26 9.34 -
P/NAPS 0.00 0.00 0.00 0.00 0.93 1.00 1.02 -

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