[MELEWAR] YoY Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ--%
YoY- -61.43%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 555,604 1,474,008 0 696,248 557,228 492,104 359,320 8.37%
PBT 16,104 190,296 0 47,372 75,572 72,268 58,132 -21.08%
Tax 19,572 -37,172 0 -26,544 -21,576 -20,116 -16,128 -
NP 35,676 153,124 0 20,828 53,996 52,152 42,004 -2.96%
-
NP to SH 32,720 121,888 0 20,828 53,996 52,152 42,004 -4.50%
-
Tax Rate -121.54% 19.53% - 56.03% 28.55% 27.84% 27.74% -
Total Cost 519,928 1,320,884 0 675,420 503,232 439,952 317,316 9.53%
-
Net Worth 585,895 503,920 0 356,775 374,529 652,690 626,264 -1.22%
Dividend
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - - - - - 1,261,762 - -
Div Payout % - - - - - 2,419.39% - -
Equity
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 585,895 503,920 0 356,775 374,529 652,690 626,264 -1.22%
NOSH 225,344 169,100 160,671 160,709 159,374 158,036 79,073 21.30%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 6.42% 10.39% 0.00% 2.99% 9.69% 10.60% 11.69% -
ROE 5.58% 24.19% 0.00% 5.84% 14.42% 7.99% 6.71% -
Per Share
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 246.56 871.67 0.00 433.23 349.63 311.39 454.41 -10.66%
EPS 14.52 72.08 0.00 12.96 33.88 33.00 53.12 -21.27%
DPS 0.00 0.00 0.00 0.00 0.00 798.40 0.00 -
NAPS 2.60 2.98 0.00 2.22 2.35 4.13 7.92 -18.57%
Adjusted Per Share Value based on latest NOSH - 160,709
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 154.33 409.45 0.00 193.40 154.79 136.70 99.81 8.37%
EPS 9.09 33.86 0.00 5.79 15.00 14.49 11.67 -4.50%
DPS 0.00 0.00 0.00 0.00 0.00 350.49 0.00 -
NAPS 1.6275 1.3998 0.00 0.991 1.0404 1.813 1.7396 -1.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 28/09/07 29/09/06 30/09/05 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 1.55 1.07 1.45 1.98 2.99 2.31 6.30 -
P/RPS 0.63 0.12 0.00 0.46 0.86 0.74 1.39 -13.58%
P/EPS 10.67 1.48 0.00 15.28 8.83 7.00 11.86 -1.93%
EY 9.37 67.36 0.00 6.55 11.33 14.29 8.43 1.96%
DY 0.00 0.00 0.00 0.00 0.00 345.63 0.00 -
P/NAPS 0.60 0.36 0.00 0.89 1.27 0.56 0.80 -5.16%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 03/12/07 29/11/06 - 30/06/05 17/06/04 10/06/03 06/06/02 -
Price 1.30 1.18 0.00 1.87 2.35 3.20 6.15 -
P/RPS 0.53 0.14 0.00 0.43 0.67 1.03 1.35 -15.83%
P/EPS 8.95 1.64 0.00 14.43 6.94 9.70 11.58 -4.64%
EY 11.17 61.08 0.00 6.93 14.42 10.31 8.64 4.85%
DY 0.00 0.00 0.00 0.00 0.00 249.50 0.00 -
P/NAPS 0.50 0.40 0.00 0.84 1.00 0.77 0.78 -7.87%

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