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

	30/06/10	30/06/09	30/06/08	30/06/07	31/01/06	31/01/05	31/01/04	CAGR
Quarter Result
Revenue	199,718	126,228	231,571	158,030	115,578	143,761	113,199	9.25%
YoY %	58.22%	-45.49%	46.54%	36.73%	-19.60%	27.00%	-	-
Horiz. %	176.43%	111.51%	204.57%	139.60%	102.10%	127.00%	100.00%	-
PBT	-21,217	8,799	116,478	132,151	24,839	11,104	34,338	-
YoY %	-341.13%	-92.45%	-11.86%	432.03%	123.69%	-67.66%	-	-
Horiz. %	-61.79%	25.62%	339.21%	384.85%	72.34%	32.34%	100.00%	-
Tax	-4,443	13,555	-22,328	-63,739	20,060	-5,801	-2,731	7.87%
YoY %	-132.78%	160.71%	64.97%	-417.74%	445.80%	-112.41%	-	-
Horiz. %	162.69%	-496.34%	817.58%	2,333.91%	-734.53%	212.41%	100.00%	-
NP	-25,660	22,354	94,150	68,412	44,899	5,303	31,607	-
YoY %	-214.79%	-76.26%	37.62%	52.37%	746.67%	-83.22%	-	-
Horiz. %	-81.18%	70.72%	297.88%	216.45%	142.05%	16.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-26,886	21,663	88,039	67,343	44,899	5,303	31,607	-
YoY %	-224.11%	-75.39%	30.73%	49.99%	746.67%	-83.22%	-	-
Horiz. %	-85.06%	68.54%	278.54%	213.06%	142.05%	16.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-154.05%	19.17%	48.23%	-80.76%	52.24%	7.95%	-
YoY %	-	-903.60%	-60.25%	159.72%	-254.59%	557.11%	-	-
Horiz. %	-	-1,937.74%	241.13%	606.67%	-1,015.85%	657.11%	100.00%	-
Total Cost	225,378	103,874	137,421	89,618	70,679	138,458	81,592	17.15%
YoY %	116.97%	-24.41%	53.34%	26.80%	-48.95%	69.70%	-	-
Horiz. %	276.23%	127.31%	168.42%	109.84%	86.62%	169.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	523,296	451,098	616,115	576,582	562,253	351,384	358,918	6.05%
YoY %	16.00%	-26.78%	6.86%	2.55%	60.01%	-2.10%	-	-
Horiz. %	145.80%	125.68%	171.66%	160.64%	156.65%	97.90%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	4,511	-	9,027	13,513	4,875	15,086	31,464	-26.11%
YoY %	0.00%	-	-33.20%	177.19%	-67.69%	-52.05%	-	-
Horiz. %	14.34%	-	28.69%	42.95%	15.49%	47.95%	100.00%	-
Div Payout %	0.00%	-	10.25%	20.07%	10.86%	284.50%	99.55%	-
YoY %	0.00%	-	-48.93%	84.81%	-96.18%	185.79%	-	-
Horiz. %	0.00%	-	10.30%	20.16%	10.91%	285.79%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
Net Worth	523,296	451,098	616,115	576,582	562,253	351,384	358,918	6.05%
YoY %	16.00%	-26.78%	6.86%	2.55%	60.01%	-2.10%	-	-
Horiz. %	145.80%	125.68%	171.66%	160.64%	156.65%	97.90%	100.00%	-
NOSH	225,558	225,549	225,683	225,227	162,500	161,185	158,114	5.69%
YoY %	0.00%	-0.06%	0.20%	38.60%	0.82%	1.94%	-	-
Horiz. %	142.66%	142.65%	142.73%	142.45%	102.77%	101.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	-12.85%	17.71%	40.66%	43.29%	38.85%	3.69%	27.92%	-
YoY %	-172.56%	-56.44%	-6.08%	11.43%	952.85%	-86.78%	-	-
Horiz. %	-46.02%	63.43%	145.63%	155.05%	139.15%	13.22%	100.00%	-
ROE	-5.14%	4.80%	14.29%	11.68%	7.99%	1.51%	8.81%	-
YoY %	-207.08%	-66.41%	22.35%	46.18%	429.14%	-82.86%	-	-
Horiz. %	-58.34%	54.48%	162.20%	132.58%	90.69%	17.14%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	88.54	55.96	102.61	70.16	71.12	89.19	71.59	3.36%
YoY %	58.22%	-45.46%	46.25%	-1.35%	-20.26%	24.58%	-	-
Horiz. %	123.68%	78.17%	143.33%	98.00%	99.34%	124.58%	100.00%	-
EPS	-11.92	9.61	39.01	29.90	27.63	3.29	19.99	-
YoY %	-224.04%	-75.37%	30.47%	8.22%	739.82%	-83.54%	-	-
Horiz. %	-59.63%	48.07%	195.15%	149.57%	138.22%	16.46%	100.00%	-
DPS	2.00	0.00	4.00	6.00	3.00	9.36	19.90	-30.09%
YoY %	0.00%	0.00%	-33.33%	100.00%	-67.95%	-52.96%	-	-
Horiz. %	10.05%	0.00%	20.10%	30.15%	15.08%	47.04%	100.00%	-
NAPS	2.32	2.00	2.73	2.56	3.46	2.18	2.27	0.34%
YoY %	16.00%	-26.74%	6.64%	-26.01%	58.72%	-3.96%	-	-
Horiz. %	102.20%	88.11%	120.26%	112.78%	152.42%	96.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 225,227
RPS	55.48	35.06	64.33	43.90	32.11	39.93	31.44	9.25%
YoY %	58.24%	-45.50%	46.54%	36.72%	-19.58%	27.00%	-	-
Horiz. %	176.46%	111.51%	204.61%	139.63%	102.13%	127.00%	100.00%	-
EPS	-7.47	6.02	24.46	18.71	12.47	1.47	8.78	-
YoY %	-224.09%	-75.39%	30.73%	50.04%	748.30%	-83.26%	-	-
Horiz. %	-85.08%	68.56%	278.59%	213.10%	142.03%	16.74%	100.00%	-
DPS	1.25	0.00	2.51	3.75	1.35	4.19	8.74	-26.14%
YoY %	0.00%	0.00%	-33.07%	177.78%	-67.78%	-52.06%	-	-
Horiz. %	14.30%	0.00%	28.72%	42.91%	15.45%	47.94%	100.00%	-
NAPS	1.4536	1.2531	1.7114	1.6016	1.5618	0.9761	0.997	6.05%
YoY %	16.00%	-26.78%	6.86%	2.55%	60.00%	-2.10%	-	-
Horiz. %	145.80%	125.69%	171.65%	160.64%	156.65%	97.90%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-30.28%	45.33%	-57.63%	28.26%	-43.21%	-32.12%	-	-
Horiz. %	21.23%	30.45%	20.95%	49.44%	38.55%	67.88%	100.00%	-
P/EPS	-5.62	6.35	1.97	4.15	3.55	65.96	12.81	-
YoY %	-188.50%	222.34%	-52.53%	16.90%	-94.62%	414.91%	-	-
Horiz. %	-43.87%	49.57%	15.38%	32.40%	27.71%	514.91%	100.00%	-
EY	-17.79	15.75	50.66	24.11	28.19	1.52	7.81	-
YoY %	-212.95%	-68.91%	110.12%	-14.47%	1,754.61%	-80.54%	-	-
Horiz. %	-227.78%	201.66%	648.66%	308.71%	360.95%	19.46%	100.00%	-
DY	2.99	0.00	5.19	4.84	3.06	4.31	7.77	-13.82%
YoY %	0.00%	0.00%	7.23%	58.17%	-29.00%	-44.53%	-	-
Horiz. %	38.48%	0.00%	66.80%	62.29%	39.38%	55.47%	100.00%	-
P/NAPS	0.29	0.31	0.28	0.48	0.28	1.00	1.13	-19.10%
YoY %	-6.45%	10.71%	-41.67%	71.43%	-72.00%	-11.50%	-	-
Horiz. %	25.66%	27.43%	24.78%	42.48%	24.78%	88.50%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-21.62%	63.24%	-67.77%	66.14%	-44.30%	-42.13%	-	-
Horiz. %	22.08%	28.17%	17.26%	53.55%	32.23%	57.87%	100.00%	-
P/EPS	-6.46	6.46	1.79	4.95	3.26	61.70	14.11	-
YoY %	-200.00%	260.89%	-63.84%	51.84%	-94.72%	337.28%	-	-
Horiz. %	-45.78%	45.78%	12.69%	35.08%	23.10%	437.28%	100.00%	-
EY	-15.48	15.49	55.73	20.20	30.70	1.62	7.09	-
YoY %	-199.94%	-72.21%	175.89%	-34.20%	1,795.06%	-77.15%	-	-
Horiz. %	-218.34%	218.48%	786.04%	284.91%	433.00%	22.85%	100.00%	-
DY	2.60	0.00	5.71	4.05	3.33	4.61	7.06	-14.41%
YoY %	0.00%	0.00%	40.99%	21.62%	-27.77%	-34.70%	-	-
Horiz. %	36.83%	0.00%	80.88%	57.37%	47.17%	65.30%	100.00%	-
P/NAPS	0.33	0.31	0.26	0.58	0.26	0.93	1.24	-18.64%
YoY %	6.45%	19.23%	-55.17%	123.08%	-72.04%	-25.00%	-	-
Horiz. %	26.61%	25.00%	20.97%	46.77%	20.97%	75.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos