[MELEWAR] YoY Quarter Result on 31-Jul-2000 [#2]

Announcement Date
23-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jul-2000 [#2]
Profit Trend
QoQ- 17.68%
YoY- 17.52%
View:
Show?
Quarter Result
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Revenue 110,104 104,413 90,504 102,881 99,819 0 -100.00%
PBT 16,065 20,330 12,029 23,218 20,431 0 -100.00%
Tax -4,613 -5,064 -2,168 -3,560 -3,703 0 -100.00%
NP 11,452 15,266 9,861 19,658 16,728 0 -100.00%
-
NP to SH 11,452 15,266 9,861 19,658 16,728 0 -100.00%
-
Tax Rate 28.71% 24.91% 18.02% 15.33% 18.12% - -
Total Cost 98,652 89,147 80,643 83,223 83,091 0 -100.00%
-
Net Worth 341,661 641,946 586,287 471,005 415,037 0 -100.00%
Dividend
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Net Worth 341,661 641,946 586,287 471,005 415,037 0 -100.00%
NOSH 158,176 79,057 79,014 78,632 79,054 0 -100.00%
Ratio Analysis
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
NP Margin 10.40% 14.62% 10.90% 19.11% 16.76% 0.00% -
ROE 3.35% 2.38% 1.68% 4.17% 4.03% 0.00% -
Per Share
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
RPS 69.61 132.07 114.54 130.84 126.27 0.00 -100.00%
EPS 7.24 19.31 12.48 25.00 21.16 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 8.12 7.42 5.99 5.25 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 78,632
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
RPS 30.58 29.00 25.14 28.58 27.73 0.00 -100.00%
EPS 3.18 4.24 2.74 5.46 4.65 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9491 1.7832 1.6286 1.3083 1.1529 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Date 31/07/03 31/07/02 31/07/01 31/07/00 - - -
Price 2.00 6.10 4.56 5.95 0.00 0.00 -
P/RPS 2.87 4.62 3.98 4.55 0.00 0.00 -100.00%
P/EPS 27.62 31.59 36.54 23.80 0.00 0.00 -100.00%
EY 3.62 3.17 2.74 4.20 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.75 0.61 0.99 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Date 18/09/03 25/09/02 17/09/01 23/08/00 15/09/99 - -
Price 2.40 2.92 4.68 6.30 0.00 0.00 -
P/RPS 3.45 2.21 4.09 4.82 0.00 0.00 -100.00%
P/EPS 33.15 15.12 37.50 25.20 0.00 0.00 -100.00%
EY 3.02 6.61 2.67 3.97 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.36 0.63 1.05 0.00 0.00 -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

Post a Comment