[MELEWAR] YoY Cumulative 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?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 138,901 368,502 0 174,062 139,307 123,026 89,830 8.37%
PBT 4,026 47,574 0 11,843 18,893 18,067 14,533 -21.08%
Tax 4,893 -9,293 0 -6,636 -5,394 -5,029 -4,032 -
NP 8,919 38,281 0 5,207 13,499 13,038 10,501 -2.96%
-
NP to SH 8,180 30,472 0 5,207 13,499 13,038 10,501 -4.50%
-
Tax Rate -121.54% 19.53% - 56.03% 28.55% 27.84% 27.74% -
Total Cost 129,982 330,221 0 168,855 125,808 109,988 79,329 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 - - - - - 315,440 - -
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 1.40% 6.05% 0.00% 1.46% 3.60% 2.00% 1.68% -
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 61.64 217.92 0.00 108.31 87.41 77.85 113.60 -10.66%
EPS 3.63 18.02 0.00 3.24 8.47 8.25 13.28 -21.27%
DPS 0.00 0.00 0.00 0.00 0.00 199.60 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 38.64 102.52 0.00 48.42 38.75 34.23 24.99 8.36%
EPS 2.28 8.48 0.00 1.45 3.76 3.63 2.92 -4.46%
DPS 0.00 0.00 0.00 0.00 0.00 87.75 0.00 -
NAPS 1.6299 1.4019 0.00 0.9925 1.0419 1.8158 1.7423 -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 2.51 0.49 0.00 1.83 3.42 2.97 5.55 -13.61%
P/EPS 42.70 5.94 0.00 61.11 35.30 28.00 47.44 -1.92%
EY 2.34 16.84 0.00 1.64 2.83 3.57 2.11 1.92%
DY 0.00 0.00 0.00 0.00 0.00 86.41 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 2.11 0.54 0.00 1.73 2.69 4.11 5.41 -15.94%
P/EPS 35.81 6.55 0.00 57.72 27.74 38.79 46.31 -4.63%
EY 2.79 15.27 0.00 1.73 3.60 2.58 2.16 4.83%
DY 0.00 0.00 0.00 0.00 0.00 62.38 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