[MELEWAR] YoY Quarter Result on 30-Jun-2007 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 1220.97%
YoY- 49.99%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 199,718 126,228 231,571 158,030 115,578 143,761 113,199 9.25%
PBT -21,217 8,799 116,478 132,151 24,839 11,104 34,338 -
Tax -4,443 13,555 -22,328 -63,739 20,060 -5,801 -2,731 7.87%
NP -25,660 22,354 94,150 68,412 44,899 5,303 31,607 -
-
NP to SH -26,886 21,663 88,039 67,343 44,899 5,303 31,607 -
-
Tax Rate - -154.05% 19.17% 48.23% -80.76% 52.24% 7.95% -
Total Cost 225,378 103,874 137,421 89,618 70,679 138,458 81,592 17.15%
-
Net Worth 523,296 451,098 616,115 576,582 562,253 351,384 358,918 6.05%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Div 4,511 - 9,027 13,513 4,875 15,086 31,464 -26.11%
Div Payout % 0.00% - 10.25% 20.07% 10.86% 284.50% 99.55% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 523,296 451,098 616,115 576,582 562,253 351,384 358,918 6.05%
NOSH 225,558 225,549 225,683 225,227 162,500 161,185 158,114 5.69%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin -12.85% 17.71% 40.66% 43.29% 38.85% 3.69% 27.92% -
ROE -5.14% 4.80% 14.29% 11.68% 7.99% 1.51% 8.81% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 88.54 55.96 102.61 70.16 71.12 89.19 71.59 3.36%
EPS -11.92 9.61 39.01 29.90 27.63 3.29 19.99 -
DPS 2.00 0.00 4.00 6.00 3.00 9.36 19.90 -30.09%
NAPS 2.32 2.00 2.73 2.56 3.46 2.18 2.27 0.34%
Adjusted Per Share Value based on latest NOSH - 225,227
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 55.56 35.12 64.42 43.96 32.15 39.99 31.49 9.25%
EPS -7.48 6.03 24.49 18.73 12.49 1.48 8.79 -
DPS 1.25 0.00 2.51 3.76 1.36 4.20 8.75 -26.15%
NAPS 1.4558 1.2549 1.714 1.604 1.5642 0.9775 0.9985 6.05%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 27/01/06 31/01/05 30/01/04 -
Price 0.67 0.61 0.77 1.24 0.98 2.17 2.56 -
P/RPS 0.76 1.09 0.75 1.77 1.38 2.43 3.58 -21.45%
P/EPS -5.62 6.35 1.97 4.15 3.55 65.96 12.81 -
EY -17.79 15.75 50.66 24.11 28.19 1.52 7.81 -
DY 2.99 0.00 5.19 4.84 3.06 4.31 7.77 -13.82%
P/NAPS 0.29 0.31 0.28 0.48 0.28 1.00 1.13 -19.10%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Date 26/08/10 28/08/09 26/08/08 28/08/07 29/03/06 24/03/05 26/03/04 -
Price 0.77 0.62 0.70 1.48 0.90 2.03 2.82 -
P/RPS 0.87 1.11 0.68 2.11 1.27 2.28 3.94 -20.97%
P/EPS -6.46 6.46 1.79 4.95 3.26 61.70 14.11 -
EY -15.48 15.49 55.73 20.20 30.70 1.62 7.09 -
DY 2.60 0.00 5.71 4.05 3.33 4.61 7.06 -14.41%
P/NAPS 0.33 0.31 0.26 0.58 0.26 0.93 1.24 -18.64%

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