[MWE] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.48%
YoY- 62.13%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 195,420 308,538 306,843 234,574 229,217 267,295 186,811 0.75%
PBT 15,005 12,216 20,877 6,004 6,257 9,890 9,093 8.70%
Tax -1,607 -2,080 -12,660 -6,986 -6,257 -6,931 -7,754 -23.06%
NP 13,398 10,136 8,217 -982 0 2,959 1,339 46.76%
-
NP to SH 12,027 10,136 8,217 -982 -2,593 2,959 1,339 44.15%
-
Tax Rate 10.71% 17.03% 60.64% 116.36% 100.00% 70.08% 85.27% -
Total Cost 182,022 298,402 298,626 235,556 229,217 264,336 185,472 -0.31%
-
Net Worth 284,484 268,441 226,965 208,936 232,115 268,618 265,801 1.13%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 284,484 268,441 226,965 208,936 232,115 268,618 265,801 1.13%
NOSH 231,288 231,415 210,153 208,936 209,112 209,858 199,850 2.46%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.86% 3.29% 2.68% -0.42% 0.00% 1.11% 0.72% -
ROE 4.23% 3.78% 3.62% -0.47% -1.12% 1.10% 0.50% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 84.49 133.33 146.01 112.27 109.61 127.37 93.48 -1.67%
EPS 5.20 4.38 3.91 -0.47 -1.24 1.41 0.67 40.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.16 1.08 1.00 1.11 1.28 1.33 -1.29%
Adjusted Per Share Value based on latest NOSH - 250,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 84.39 133.24 132.51 101.30 98.99 115.43 80.68 0.75%
EPS 5.19 4.38 3.55 -0.42 -1.12 1.28 0.58 44.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2286 1.1593 0.9802 0.9023 1.0024 1.16 1.1479 1.13%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.62 0.63 0.57 0.41 0.54 0.54 1.16 -
P/RPS 0.73 0.47 0.39 0.37 0.49 0.42 1.24 -8.44%
P/EPS 11.92 14.38 14.58 -87.23 -43.55 38.30 173.13 -35.96%
EY 8.39 6.95 6.86 -1.15 -2.30 2.61 0.58 56.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.53 0.41 0.49 0.42 0.87 -8.81%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 25/08/04 20/08/03 28/08/02 29/08/01 30/08/00 -
Price 0.69 0.63 0.56 0.48 0.50 0.62 1.39 -
P/RPS 0.82 0.47 0.38 0.43 0.46 0.49 1.49 -9.47%
P/EPS 13.27 14.38 14.32 -102.13 -40.32 43.97 207.46 -36.74%
EY 7.54 6.95 6.98 -0.98 -2.48 2.27 0.48 58.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.52 0.48 0.45 0.48 1.05 -9.94%

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