[MELEWAR] YoY Quarter Result on 30-Apr-2004 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
17-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -57.29%
YoY- 3.54%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 142,996 0 174,062 139,307 123,026 89,830 89,601 9.00%
PBT 9,668 0 11,843 18,893 18,067 14,533 9,411 0.49%
Tax -2,004 0 -6,636 -5,394 -5,029 -4,032 -2,203 -1.73%
NP 7,664 0 5,207 13,499 13,038 10,501 7,208 1.13%
-
NP to SH 4,500 0 5,207 13,499 13,038 10,501 7,208 -8.32%
-
Tax Rate 20.73% - 56.03% 28.55% 27.84% 27.74% 23.41% -
Total Cost 135,332 0 168,855 125,808 109,988 79,329 82,393 9.58%
-
Net Worth 504,135 0 356,775 374,529 652,690 626,264 576,956 -2.45%
Dividend
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - 315,440 - - -
Div Payout % - - - - 2,419.39% - - -
Equity
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 504,135 0 356,775 374,529 652,690 626,264 576,956 -2.45%
NOSH 169,172 160,512 160,709 159,374 158,036 79,073 79,035 15.06%
Ratio Analysis
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 5.36% 0.00% 2.99% 9.69% 10.60% 11.69% 8.04% -
ROE 0.89% 0.00% 1.46% 3.60% 2.00% 1.68% 1.25% -
Per Share
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 84.53 0.00 108.31 87.41 77.85 113.60 113.37 -5.27%
EPS 2.66 0.00 3.24 8.47 8.25 13.28 9.12 -20.32%
DPS 0.00 0.00 0.00 0.00 199.60 0.00 0.00 -
NAPS 2.98 0.00 2.22 2.35 4.13 7.92 7.30 -15.23%
Adjusted Per Share Value based on latest NOSH - 159,374
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 39.72 0.00 48.35 38.70 34.17 24.95 24.89 9.00%
EPS 1.25 0.00 1.45 3.75 3.62 2.92 2.00 -8.30%
DPS 0.00 0.00 0.00 0.00 87.62 0.00 0.00 -
NAPS 1.4004 0.00 0.991 1.0404 1.813 1.7396 1.6027 -2.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/09/06 30/09/05 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.07 1.45 1.98 2.99 2.31 6.30 4.14 -
P/RPS 1.27 0.00 1.83 3.42 2.97 5.55 3.65 -17.69%
P/EPS 40.23 0.00 61.11 35.30 28.00 47.44 45.39 -2.20%
EY 2.49 0.00 1.64 2.83 3.57 2.11 2.20 2.31%
DY 0.00 0.00 0.00 0.00 86.41 0.00 0.00 -
P/NAPS 0.36 0.00 0.89 1.27 0.56 0.80 0.57 -8.12%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/11/06 - 30/06/05 17/06/04 10/06/03 06/06/02 23/07/01 -
Price 1.18 0.00 1.87 2.35 3.20 6.15 4.50 -
P/RPS 1.40 0.00 1.73 2.69 4.11 5.41 3.97 -17.48%
P/EPS 44.36 0.00 57.72 27.74 38.79 46.31 49.34 -1.94%
EY 2.25 0.00 1.73 3.60 2.58 2.16 2.03 1.91%
DY 0.00 0.00 0.00 0.00 62.38 0.00 0.00 -
P/NAPS 0.40 0.00 0.84 1.00 0.77 0.78 0.62 -7.76%

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