[MELEWAR] YoY Quarter Result on 31-Jul-2003 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -12.16%
YoY- -24.98%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 0 148,375 133,738 110,104 104,413 90,504 102,881 -
PBT 0 5,184 21,410 16,065 20,330 12,029 23,218 -
Tax 0 -3,932 -5,462 -4,613 -5,064 -2,168 -3,560 -
NP 0 1,252 15,948 11,452 15,266 9,861 19,658 -
-
NP to SH 0 1,252 15,948 11,452 15,266 9,861 19,658 -
-
Tax Rate - 75.85% 25.51% 28.71% 24.91% 18.02% 15.33% -
Total Cost 0 147,123 117,790 98,652 89,147 80,643 83,223 -
-
Net Worth 0 341,892 334,651 341,661 641,946 586,287 471,005 -
Dividend
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 0 341,892 334,651 341,661 641,946 586,287 471,005 -
NOSH 160,397 160,512 160,120 158,176 79,057 79,014 78,632 14.05%
Ratio Analysis
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 0.00% 0.84% 11.92% 10.40% 14.62% 10.90% 19.11% -
ROE 0.00% 0.37% 4.77% 3.35% 2.38% 1.68% 4.17% -
Per Share
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 0.00 92.44 83.52 69.61 132.07 114.54 130.84 -
EPS 0.00 0.78 9.96 7.24 19.31 12.48 25.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 2.13 2.09 2.16 8.12 7.42 5.99 -
Adjusted Per Share Value based on latest NOSH - 158,176
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 0.00 41.22 37.15 30.58 29.00 25.14 28.58 -
EPS 0.00 0.35 4.43 3.18 4.24 2.74 5.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.9497 0.9296 0.9491 1.7832 1.6286 1.3083 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 30/12/05 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.99 1.63 2.05 2.00 6.10 4.56 5.95 -
P/RPS 0.00 1.76 2.45 2.87 4.62 3.98 4.55 -
P/EPS 0.00 208.97 20.58 27.62 31.59 36.54 23.80 -
EY 0.00 0.48 4.86 3.62 3.17 2.74 4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.77 0.98 0.93 0.75 0.61 0.99 -
Price Multiplier on Announcement Date
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date - 29/09/05 28/09/04 18/09/03 25/09/02 17/09/01 23/08/00 -
Price 0.00 1.44 2.13 2.40 2.92 4.68 6.30 -
P/RPS 0.00 1.56 2.55 3.45 2.21 4.09 4.82 -
P/EPS 0.00 184.62 21.39 33.15 15.12 37.50 25.20 -
EY 0.00 0.54 4.68 3.02 6.61 2.67 3.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.68 1.02 1.11 0.36 0.63 1.05 -

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