[MELEWAR] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
Revenue 220,922 138,901 368,502 0 174,062 139,307 123,026 11.39%
PBT -134,972 4,026 47,574 0 11,843 18,893 18,067 -
Tax 40,610 4,893 -9,293 0 -6,636 -5,394 -5,029 -
NP -94,362 8,919 38,281 0 5,207 13,499 13,038 -
-
NP to SH -95,591 8,180 30,472 0 5,207 13,499 13,038 -
-
Tax Rate - -121.54% 19.53% - 56.03% 28.55% 27.84% -
Total Cost 315,284 129,982 330,221 0 168,855 125,808 109,988 21.42%
-
Net Worth 516,769 585,895 503,920 0 356,775 374,529 652,690 -4.21%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
Div - - - - - - 315,440 -
Div Payout % - - - - - - 2,419.39% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 516,769 585,895 503,920 0 356,775 374,529 652,690 -4.21%
NOSH 225,663 225,344 169,100 160,671 160,709 159,374 158,036 6.78%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
NP Margin -42.71% 6.42% 10.39% 0.00% 2.99% 9.69% 10.60% -
ROE -18.50% 1.40% 6.05% 0.00% 1.46% 3.60% 2.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
RPS 97.90 61.64 217.92 0.00 108.31 87.41 77.85 4.31%
EPS -42.36 3.63 18.02 0.00 3.24 8.47 8.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 199.60 -
NAPS 2.29 2.60 2.98 0.00 2.22 2.35 4.13 -10.30%
Adjusted Per Share Value based on latest NOSH - 160,512
30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
RPS 61.37 38.58 102.36 0.00 48.35 38.70 34.17 11.39%
EPS -26.55 2.27 8.46 0.00 1.45 3.75 3.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 87.62 -
NAPS 1.4355 1.6275 1.3998 0.00 0.991 1.0404 1.813 -4.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 29/04/05 30/04/04 30/04/03 -
Price 0.64 1.55 1.07 1.45 1.98 2.99 2.31 -
P/RPS 0.65 2.51 0.49 0.00 1.83 3.42 2.97 -24.42%
P/EPS -1.51 42.70 5.94 0.00 61.11 35.30 28.00 -
EY -66.19 2.34 16.84 0.00 1.64 2.83 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 86.41 -
P/NAPS 0.28 0.60 0.36 0.00 0.89 1.27 0.56 -11.99%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 CAGR
Date 24/11/08 03/12/07 29/11/06 - 30/06/05 17/06/04 10/06/03 -
Price 0.57 1.30 1.18 0.00 1.87 2.35 3.20 -
P/RPS 0.58 2.11 0.54 0.00 1.73 2.69 4.11 -30.30%
P/EPS -1.35 35.81 6.55 0.00 57.72 27.74 38.79 -
EY -74.32 2.79 15.27 0.00 1.73 3.60 2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 62.38 -
P/NAPS 0.25 0.50 0.40 0.00 0.84 1.00 0.77 -18.72%

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