[MELEWAR] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
Revenue 732,586 584,046 998,010 0 644,874 546,092 466,260 8.68%
PBT -438,922 16,456 101,414 0 34,054 80,606 68,264 -
Tax 112,186 5,596 -20,790 0 -21,136 -21,714 -19,284 -
NP -326,736 22,052 80,624 0 12,918 58,892 48,980 -
-
NP to SH -312,218 16,440 63,964 0 12,918 58,892 48,980 -
-
Tax Rate - -34.01% 20.50% - 62.07% 26.94% 28.25% -
Total Cost 1,059,322 561,994 917,386 0 631,956 487,200 417,280 18.73%
-
Net Worth 449,055 573,593 505,423 0 342,230 334,468 341,500 5.17%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - 631,143 -
Div Payout % - - - - - - 1,288.57% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 449,055 573,593 505,423 0 342,230 334,468 341,500 5.17%
NOSH 225,656 225,824 169,038 161,280 160,671 160,032 158,102 6.77%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
NP Margin -44.60% 3.78% 8.08% 0.00% 2.00% 10.78% 10.50% -
ROE -69.53% 2.87% 12.66% 0.00% 3.77% 17.61% 14.34% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
RPS 324.65 258.63 590.41 0.00 401.36 341.24 294.91 1.78%
EPS -138.36 7.28 37.84 0.00 8.04 36.80 30.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 399.20 -
NAPS 1.99 2.54 2.99 0.00 2.13 2.09 2.16 -1.49%
Adjusted Per Share Value based on latest NOSH - 160,397
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
RPS 203.50 162.24 277.23 0.00 179.13 151.69 129.52 8.68%
EPS -86.73 4.57 17.77 0.00 3.59 16.36 13.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 175.32 -
NAPS 1.2474 1.5933 1.404 0.00 0.9506 0.9291 0.9486 5.17%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 29/07/05 30/07/04 31/07/03 -
Price 0.51 1.39 1.09 0.99 1.63 2.05 2.00 -
P/RPS 0.16 0.54 0.18 0.00 0.41 0.60 0.68 -23.41%
P/EPS -0.37 19.09 2.88 0.00 20.27 5.57 6.46 -
EY -271.29 5.24 34.72 0.00 4.93 17.95 15.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 199.60 -
P/NAPS 0.26 0.55 0.36 0.00 0.77 0.98 0.93 -20.93%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
Date 26/02/09 29/02/08 27/02/07 - 29/09/05 28/09/04 18/09/03 -
Price 0.50 1.13 1.09 0.00 1.44 2.13 2.40 -
P/RPS 0.15 0.44 0.18 0.00 0.36 0.62 0.81 -26.71%
P/EPS -0.36 15.52 2.88 0.00 17.91 5.79 7.75 -
EY -276.72 6.44 34.72 0.00 5.58 17.28 12.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 166.33 -
P/NAPS 0.25 0.44 0.36 0.00 0.68 1.02 1.11 -24.02%

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