[MELEWAR] YoY Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 130.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 676,572 631,089 629,032 1,024,848 601,789 606,614 465,406 6.00%
PBT 150,452 -340,662 -79,998 147,516 14,245 82,080 61,620 14.91%
Tax -10,884 80,581 28,804 -39,396 -11,557 -27,092 -17,842 -7.41%
NP 139,568 -260,081 -51,194 108,120 2,688 54,988 43,777 19.79%
-
NP to SH 126,020 -236,850 -57,578 108,120 2,688 54,988 43,777 17.90%
-
Tax Rate 7.23% - - 26.71% 81.13% 33.01% 28.95% -
Total Cost 537,004 891,170 680,226 916,728 599,101 551,626 421,629 3.83%
-
Net Worth 545,755 430,897 523,442 481,772 338,687 344,476 349,354 7.19%
Dividend
31/03/10 31/03/09 31/03/08 31/03/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 545,755 430,897 523,442 481,772 338,687 344,476 349,354 7.19%
NOSH 225,518 225,600 225,621 169,043 161,280 160,221 158,078 5.69%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 20.63% -41.21% -8.14% 10.55% 0.45% 9.06% 9.41% -
ROE 23.09% -54.97% -11.00% 22.44% 0.79% 15.96% 12.53% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 300.01 279.74 278.80 606.26 373.13 378.61 294.41 0.29%
EPS 55.88 -104.99 -25.52 63.96 1.67 34.32 27.69 11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 1.91 2.32 2.85 2.10 2.15 2.21 1.42%
Adjusted Per Share Value based on latest NOSH - 169,043
31/03/10 31/03/09 31/03/08 31/03/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 188.22 175.57 175.00 285.11 167.42 168.76 129.48 6.00%
EPS 35.06 -65.89 -16.02 30.08 0.75 15.30 12.18 17.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5183 1.1987 1.4562 1.3403 0.9422 0.9583 0.9719 7.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/06 31/10/05 31/10/04 31/10/03 CAGR
Date 31/03/10 31/03/09 31/03/08 31/03/06 31/10/05 29/10/04 31/10/03 -
Price 0.69 0.44 0.99 1.12 1.25 2.14 2.69 -
P/RPS 0.23 0.16 0.36 0.00 0.34 0.57 0.91 -19.28%
P/EPS 1.23 -0.42 -3.88 0.00 75.00 6.24 9.71 -27.52%
EY 80.99 -238.61 -25.78 0.00 1.33 16.04 10.29 37.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.43 0.56 0.60 1.00 1.22 -20.05%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/06 31/10/05 31/10/04 31/10/03 CAGR
Date 31/05/10 29/05/09 27/05/08 31/05/06 23/12/05 16/12/04 18/12/03 -
Price 0.64 0.62 0.96 1.10 1.12 2.15 2.49 -
P/RPS 0.21 0.22 0.34 0.00 0.30 0.57 0.85 -19.57%
P/EPS 1.15 -0.59 -3.76 0.00 67.20 6.26 8.99 -27.41%
EY 87.31 -169.33 -26.58 0.00 1.49 15.96 11.12 37.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.41 0.55 0.53 1.00 1.13 -20.45%

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