[MELEWAR] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 15.94%
YoY- 1739.29%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Revenue 507,429 473,317 471,774 652,212 451,342 454,961 349,055 6.00%
PBT 112,839 -255,497 -59,999 57,018 10,684 61,560 46,215 14.91%
Tax -8,163 60,436 21,603 -10,590 -8,668 -20,319 -13,382 -7.41%
NP 104,676 -195,061 -38,396 46,428 2,016 41,241 32,833 19.79%
-
NP to SH 94,515 -177,638 -43,184 37,080 2,016 41,241 32,833 17.90%
-
Tax Rate 7.23% - - 18.57% 81.13% 33.01% 28.96% -
Total Cost 402,753 668,378 510,170 605,784 449,326 413,720 316,222 3.83%
-
Net Worth 545,755 430,897 523,442 506,865 338,687 344,476 349,354 7.19%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 545,755 430,897 523,442 506,865 338,687 344,476 349,354 7.19%
NOSH 225,518 225,600 225,621 225,273 161,280 160,221 158,078 5.69%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 20.63% -41.21% -8.14% 7.12% 0.45% 9.06% 9.41% -
ROE 17.32% -41.23% -8.25% 7.32% 0.60% 11.97% 9.40% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
RPS 225.01 209.80 209.10 289.52 279.85 283.96 220.81 0.29%
EPS 41.91 -78.74 -19.14 16.46 1.25 25.74 20.77 11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 1.91 2.32 2.25 2.10 2.15 2.21 1.42%
Adjusted Per Share Value based on latest NOSH - 225,575
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
RPS 140.95 131.48 131.05 181.17 125.37 126.38 96.96 6.00%
EPS 26.25 -49.34 -12.00 10.30 0.56 11.46 9.12 17.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.516 1.1969 1.454 1.408 0.9408 0.9569 0.9704 7.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/10/05 29/10/04 31/10/03 -
Price 0.69 0.44 0.99 1.22 1.25 2.14 2.69 -
P/RPS 0.31 0.21 0.47 0.42 0.45 0.75 1.22 -19.21%
P/EPS 1.65 -0.56 -5.17 7.41 100.00 8.31 12.95 -27.45%
EY 60.74 -178.95 -19.33 13.49 1.00 12.03 7.72 37.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.43 0.54 0.60 1.00 1.22 -20.05%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Date 31/05/10 29/05/09 27/05/08 30/05/07 23/12/05 16/12/04 18/12/03 -
Price 0.64 0.62 0.96 1.05 1.12 2.15 2.49 -
P/RPS 0.28 0.30 0.46 0.36 0.40 0.76 1.13 -19.53%
P/EPS 1.53 -0.79 -5.02 6.38 89.60 8.35 11.99 -27.43%
EY 65.48 -127.00 -19.94 15.68 1.12 11.97 8.34 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 0.47 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