[MELEWAR] YoY Quarter Result on 31-Mar-2007 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 237.84%
YoY- 214.74%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Revenue 188,109 107,024 179,751 153,207 128,905 181,915 115,925 7.83%
PBT 47,739 -36,036 -68,226 6,312 -6,344 21,257 12,083 23.86%
Tax -3,140 4,342 18,805 -196 1,901 -9,463 -3,740 -2.68%
NP 44,599 -31,694 -49,421 6,116 -4,443 11,794 8,343 29.84%
-
NP to SH 38,865 -21,530 -51,403 5,098 -4,443 11,794 8,343 27.08%
-
Tax Rate 6.58% - - 3.11% - 44.52% 30.95% -
Total Cost 143,510 138,718 229,172 147,091 133,348 170,121 107,582 4.59%
-
Net Worth 545,869 430,599 523,507 507,544 336,833 344,525 349,205 7.20%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 545,869 430,599 523,507 507,544 336,833 344,525 349,205 7.20%
NOSH 225,565 225,445 225,649 225,575 160,397 160,244 158,011 5.70%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 23.71% -29.61% -27.49% 3.99% -3.45% 6.48% 7.20% -
ROE 7.12% -5.00% -9.82% 1.00% -1.32% 3.42% 2.39% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
RPS 83.39 47.47 79.66 67.92 80.37 113.52 73.36 2.01%
EPS 17.23 -9.55 -22.78 2.26 -2.77 7.36 5.28 20.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 1.91 2.32 2.25 2.10 2.15 2.21 1.42%
Adjusted Per Share Value based on latest NOSH - 225,575
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
RPS 52.25 29.73 49.93 42.56 35.81 50.53 32.20 7.83%
EPS 10.80 -5.98 -14.28 1.42 -1.23 3.28 2.32 27.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5163 1.1961 1.4542 1.4098 0.9356 0.957 0.97 7.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/10/05 29/10/04 31/10/03 -
Price 0.69 0.44 0.99 1.22 1.25 2.14 2.69 -
P/RPS 0.83 0.93 1.24 1.80 1.56 1.89 3.67 -20.67%
P/EPS 4.00 -4.61 -4.35 53.98 -45.13 29.08 50.95 -32.72%
EY 24.97 -21.70 -23.01 1.85 -2.22 3.44 1.96 48.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.43 0.54 0.60 1.00 1.22 -20.05%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Date 31/05/10 29/05/09 27/05/08 30/05/07 23/12/05 16/12/04 18/12/03 -
Price 0.64 0.62 0.96 1.05 1.12 2.15 2.49 -
P/RPS 0.77 1.31 1.21 1.55 1.39 1.89 3.39 -20.61%
P/EPS 3.71 -6.49 -4.21 46.46 -40.43 29.21 47.16 -32.70%
EY 26.92 -15.40 -23.73 2.15 -2.47 3.42 2.12 48.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.41 0.47 0.53 1.00 1.13 -20.45%

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