[MELEWAR] YoY Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ--%
YoY- -95.11%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 629,032 869,616 1,024,848 601,789 606,614 465,406 401,034 8.66%
PBT -79,998 76,024 147,516 14,245 82,080 61,620 75,882 -
Tax 28,804 -14,120 -39,396 -11,557 -27,092 -17,842 -20,060 -
NP -51,194 61,904 108,120 2,688 54,988 43,777 55,822 -
-
NP to SH -57,578 49,440 108,120 2,688 54,988 43,777 55,822 -
-
Tax Rate - 18.57% 26.71% 81.13% 33.01% 28.95% 26.44% -
Total Cost 680,226 807,712 916,728 599,101 551,626 421,629 345,212 13.33%
-
Net Worth 523,442 506,865 481,772 338,687 344,476 349,354 649,728 -3.90%
Dividend
31/03/08 31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - 10,540 -
Div Payout % - - - - - - 18.88% -
Equity
31/03/08 31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 523,442 506,865 481,772 338,687 344,476 349,354 649,728 -3.90%
NOSH 225,621 225,273 169,043 161,280 160,221 158,078 158,108 6.78%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin -8.14% 7.12% 10.55% 0.45% 9.06% 9.41% 13.92% -
ROE -11.00% 9.75% 22.44% 0.79% 15.96% 12.53% 8.59% -
Per Share
31/03/08 31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 278.80 386.03 606.26 373.13 378.61 294.41 253.65 1.75%
EPS -25.52 21.95 63.96 1.67 34.32 27.69 35.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 2.32 2.25 2.85 2.10 2.15 2.21 4.1094 -10.01%
Adjusted Per Share Value based on latest NOSH - 160,397
31/03/08 31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 174.73 241.56 284.68 167.16 168.50 129.28 111.40 8.66%
EPS -15.99 13.73 30.03 0.75 15.27 12.16 15.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.93 -
NAPS 1.454 1.408 1.3383 0.9408 0.9569 0.9704 1.8048 -3.90%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.99 1.22 1.12 1.25 2.14 2.69 2.75 -
P/RPS 0.36 0.32 0.00 0.34 0.57 0.91 1.08 -18.34%
P/EPS -3.88 5.56 0.00 75.00 6.24 9.71 7.79 -
EY -25.78 17.99 0.00 1.33 16.04 10.29 12.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.42 -
P/NAPS 0.43 0.54 0.56 0.60 1.00 1.22 0.67 -7.85%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 27/05/08 30/05/07 31/05/06 23/12/05 16/12/04 18/12/03 04/12/02 -
Price 0.96 1.05 1.10 1.12 2.15 2.49 2.63 -
P/RPS 0.34 0.27 0.00 0.30 0.57 0.85 1.04 -18.64%
P/EPS -3.76 4.78 0.00 67.20 6.26 8.99 7.45 -
EY -26.58 20.90 0.00 1.49 15.96 11.12 13.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.53 -
P/NAPS 0.41 0.47 0.55 0.53 1.00 1.13 0.64 -7.88%

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