[MELEWAR] YoY Quarter Result on 31-Jul-2005 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ--%
YoY- -92.15%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 153,122 130,503 0 148,375 133,738 110,104 104,413 7.31%
PBT 4,202 3,132 0 5,184 21,410 16,065 20,330 -25.23%
Tax -2,095 -1,101 0 -3,932 -5,462 -4,613 -5,064 -15.02%
NP 2,107 2,031 0 1,252 15,948 11,452 15,266 -30.59%
-
NP to SH 40 1,509 0 1,252 15,948 11,452 15,266 -66.59%
-
Tax Rate 49.86% 35.15% - 75.85% 25.51% 28.71% 24.91% -
Total Cost 151,015 128,472 0 147,123 117,790 98,652 89,147 10.20%
-
Net Worth 508,000 506,956 0 341,892 334,651 341,661 641,946 -4.22%
Dividend
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 508,000 506,956 0 341,892 334,651 341,661 641,946 -4.22%
NOSH 200,000 169,550 160,397 160,512 160,120 158,176 79,057 18.67%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 1.38% 1.56% 0.00% 0.84% 11.92% 10.40% 14.62% -
ROE 0.01% 0.30% 0.00% 0.37% 4.77% 3.35% 2.38% -
Per Share
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 76.56 76.97 0.00 92.44 83.52 69.61 132.07 -9.56%
EPS 0.02 0.89 0.00 0.78 9.96 7.24 19.31 -71.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.99 0.00 2.13 2.09 2.16 8.12 -19.29%
Adjusted Per Share Value based on latest NOSH - 160,512
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 42.60 36.31 0.00 41.28 37.21 30.63 29.05 7.31%
EPS 0.01 0.42 0.00 0.35 4.44 3.19 4.25 -67.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4132 1.4103 0.00 0.9511 0.931 0.9505 1.7859 -4.22%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/12/07 29/12/06 30/12/05 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 1.39 1.09 0.99 1.63 2.05 2.00 6.10 -
P/RPS 1.82 1.42 0.00 1.76 2.45 2.87 4.62 -15.78%
P/EPS 6,950.00 122.47 0.00 208.97 20.58 27.62 31.59 170.41%
EY 0.01 0.82 0.00 0.48 4.86 3.62 3.17 -65.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.36 0.00 0.77 0.98 0.93 0.75 -5.55%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/02/08 27/02/07 - 29/09/05 28/09/04 18/09/03 25/09/02 -
Price 1.13 1.09 0.00 1.44 2.13 2.40 2.92 -
P/RPS 1.48 1.42 0.00 1.56 2.55 3.45 2.21 -7.12%
P/EPS 5,650.00 122.47 0.00 184.62 21.39 33.15 15.12 198.16%
EY 0.02 0.82 0.00 0.54 4.68 3.02 6.61 -65.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.00 0.68 1.02 1.11 0.36 3.77%

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