[MELEWAR] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -66.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 CAGR
Revenue 183,559 145,371 153,122 130,503 0 148,375 133,738 6.01%
PBT 42,266 -84,490 4,202 3,132 0 5,184 21,410 13.36%
Tax -4,244 15,483 -2,095 -1,101 0 -3,932 -5,462 -4.54%
NP 38,022 -69,007 2,107 2,031 0 1,252 15,948 17.37%
-
NP to SH 32,452 -60,519 40 1,509 0 1,252 15,948 14.00%
-
Tax Rate 10.04% - 49.86% 35.15% - 75.85% 25.51% -
Total Cost 145,537 214,378 151,015 128,472 0 147,123 117,790 3.97%
-
Net Worth 509,670 449,041 508,000 506,956 0 341,892 334,651 8.06%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 CAGR
Net Worth 509,670 449,041 508,000 506,956 0 341,892 334,651 8.06%
NOSH 225,517 225,648 200,000 169,550 160,397 160,512 160,120 6.52%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 CAGR
NP Margin 20.71% -47.47% 1.38% 1.56% 0.00% 0.84% 11.92% -
ROE 6.37% -13.48% 0.01% 0.30% 0.00% 0.37% 4.77% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 CAGR
RPS 81.39 64.42 76.56 76.97 0.00 92.44 83.52 -0.47%
EPS 14.39 -26.82 0.02 0.89 0.00 0.78 9.96 7.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 1.99 2.54 2.99 0.00 2.13 2.09 1.45%
Adjusted Per Share Value based on latest NOSH - 169,550
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 CAGR
RPS 50.99 40.38 42.53 36.25 0.00 41.22 37.15 6.01%
EPS 9.01 -16.81 0.01 0.42 0.00 0.35 4.43 13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4158 1.2473 1.4111 1.4082 0.00 0.9497 0.9296 8.06%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 29/07/05 30/07/04 -
Price 0.64 0.51 1.39 1.09 0.99 1.63 2.05 -
P/RPS 0.79 0.79 1.82 1.42 0.00 1.76 2.45 -18.83%
P/EPS 4.45 -1.90 6,950.00 122.47 0.00 208.97 20.58 -24.60%
EY 22.48 -52.59 0.01 0.82 0.00 0.48 4.86 32.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.55 0.36 0.00 0.77 0.98 -20.63%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 CAGR
Date 25/02/10 26/02/09 29/02/08 27/02/07 - 29/09/05 28/09/04 -
Price 0.65 0.50 1.13 1.09 0.00 1.44 2.13 -
P/RPS 0.80 0.78 1.48 1.42 0.00 1.56 2.55 -19.24%
P/EPS 4.52 -1.86 5,650.00 122.47 0.00 184.62 21.39 -24.92%
EY 22.14 -53.64 0.02 0.82 0.00 0.54 4.68 33.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.25 0.44 0.36 0.00 0.68 1.02 -20.70%

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