[MELEWAR] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -21.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Revenue 543,044 883,688 555,604 1,474,008 0 696,248 557,228 -0.47%
PBT 91,336 -539,888 16,104 190,296 0 47,372 75,572 3.55%
Tax -3,116 162,440 19,572 -37,172 0 -26,544 -21,576 -30.01%
NP 88,220 -377,448 35,676 153,124 0 20,828 53,996 9.47%
-
NP to SH 92,792 -382,364 32,720 121,888 0 20,828 53,996 10.50%
-
Tax Rate 3.41% - -121.54% 19.53% - 56.03% 28.55% -
Total Cost 454,824 1,261,136 519,928 1,320,884 0 675,420 503,232 -1.84%
-
Net Worth 477,937 516,769 585,895 503,920 0 356,775 374,529 4.59%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Net Worth 477,937 516,769 585,895 503,920 0 356,775 374,529 4.59%
NOSH 225,442 225,663 225,344 169,100 160,671 160,709 159,374 6.60%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
NP Margin 16.25% -42.71% 6.42% 10.39% 0.00% 2.99% 9.69% -
ROE 19.42% -73.99% 5.58% 24.19% 0.00% 5.84% 14.42% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
RPS 240.88 391.60 246.56 871.67 0.00 433.23 349.63 -6.64%
EPS 41.16 -169.44 14.52 72.08 0.00 12.96 33.88 3.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.29 2.60 2.98 0.00 2.22 2.35 -1.88%
Adjusted Per Share Value based on latest NOSH - 169,172
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
RPS 150.85 245.47 154.33 409.45 0.00 193.40 154.79 -0.47%
EPS 25.78 -106.21 9.09 33.86 0.00 5.79 15.00 10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3276 1.4355 1.6275 1.3998 0.00 0.991 1.0404 4.59%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 29/04/05 30/04/04 -
Price 0.60 0.64 1.55 1.07 1.45 1.98 2.99 -
P/RPS 0.25 0.16 0.63 0.12 0.00 0.46 0.86 -20.37%
P/EPS 1.46 -0.38 10.67 1.48 0.00 15.28 8.83 -28.24%
EY 68.60 -264.75 9.37 67.36 0.00 6.55 11.33 39.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.60 0.36 0.00 0.89 1.27 -24.33%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 CAGR
Date 23/11/09 24/11/08 03/12/07 29/11/06 - 30/06/05 17/06/04 -
Price 0.60 0.57 1.30 1.18 0.00 1.87 2.35 -
P/RPS 0.25 0.15 0.53 0.14 0.00 0.43 0.67 -16.62%
P/EPS 1.46 -0.34 8.95 1.64 0.00 14.43 6.94 -24.98%
EY 68.60 -297.26 11.17 61.08 0.00 6.93 14.42 33.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.50 0.40 0.00 0.84 1.00 -20.92%

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