[MELEWAR] YoY Quarter Result on 31-Oct-2003 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -27.15%
YoY- -48.18%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 85,404 128,905 181,915 115,925 106,533 89,100 96,781 -2.28%
PBT 12,293 -6,344 21,257 12,083 22,049 13,004 18,680 -7.43%
Tax -3,283 1,901 -9,463 -3,740 -5,949 -2,549 -2,854 2.61%
NP 9,010 -4,443 11,794 8,343 16,100 10,455 15,826 -9.87%
-
NP to SH 9,010 -4,443 11,794 8,343 16,100 10,455 15,826 -9.87%
-
Tax Rate 26.71% - 44.52% 30.95% 26.98% 19.60% 15.28% -
Total Cost 76,394 133,348 170,121 107,582 90,433 78,645 80,955 -1.06%
-
Net Worth 481,772 336,833 344,525 349,205 649,914 597,428 577,862 -3.30%
Dividend
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - 7,907 7,902 - -
Div Payout % - - - - 49.12% 75.59% - -
Equity
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 481,772 336,833 344,525 349,205 649,914 597,428 577,862 -3.30%
NOSH 169,043 160,397 160,244 158,011 158,153 79,024 79,050 15.06%
Ratio Analysis
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 10.55% -3.45% 6.48% 7.20% 15.11% 11.73% 16.35% -
ROE 1.87% -1.32% 3.42% 2.39% 2.48% 1.75% 2.74% -
Per Share
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 50.52 80.37 113.52 73.36 67.36 112.75 122.43 -15.07%
EPS 5.33 -2.77 7.36 5.28 10.18 13.23 20.02 -21.67%
DPS 0.00 0.00 0.00 0.00 5.00 10.00 0.00 -
NAPS 2.85 2.10 2.15 2.21 4.1094 7.56 7.31 -15.96%
Adjusted Per Share Value based on latest NOSH - 158,011
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 23.72 35.81 50.53 32.20 29.59 24.75 26.88 -2.28%
EPS 2.50 -1.23 3.28 2.32 4.47 2.90 4.40 -9.91%
DPS 0.00 0.00 0.00 0.00 2.20 2.20 0.00 -
NAPS 1.3383 0.9356 0.957 0.97 1.8053 1.6595 1.6052 -3.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/03/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.12 1.25 2.14 2.69 2.75 4.56 5.45 -
P/RPS 0.00 1.56 1.89 3.67 4.08 4.04 4.45 -
P/EPS 0.00 -45.13 29.08 50.95 27.01 34.47 27.22 -
EY 0.00 -2.22 3.44 1.96 3.70 2.90 3.67 -
DY 0.00 0.00 0.00 0.00 1.82 2.19 0.00 -
P/NAPS 0.56 0.60 1.00 1.22 0.67 0.60 0.75 -5.25%
Price Multiplier on Announcement Date
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/05/06 23/12/05 16/12/04 18/12/03 04/12/02 05/12/01 15/11/00 -
Price 1.10 1.12 2.15 2.49 2.63 4.78 5.50 -
P/RPS 0.00 1.39 1.89 3.39 3.90 4.24 4.49 -
P/EPS 0.00 -40.43 29.21 47.16 25.83 36.13 27.47 -
EY 0.00 -2.47 3.42 2.12 3.87 2.77 3.64 -
DY 0.00 0.00 0.00 0.00 1.90 2.09 0.00 -
P/NAPS 0.55 0.53 1.00 1.13 0.64 0.63 0.75 -5.56%

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