[MWE] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 147.3%
YoY- 23304.0%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 110,976 111,931 178,342 165,500 128,805 127,430 122,635 -1.65%
PBT 15,554 11,407 10,655 12,140 4,656 5,689 5,120 20.33%
Tax -2,560 -1,242 -3,130 -6,289 -4,631 -5,332 -2,969 -2.43%
NP 12,994 10,165 7,525 5,851 25 357 2,151 34.93%
-
NP to SH 12,628 9,179 7,525 5,851 25 357 2,151 34.29%
-
Tax Rate 16.46% 10.89% 29.38% 51.80% 99.46% 93.72% 57.99% -
Total Cost 97,982 101,766 170,817 159,649 128,780 127,073 120,484 -3.38%
-
Net Worth 305,292 284,387 268,584 226,490 250,000 233,099 267,308 2.23%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 305,292 284,387 268,584 226,490 250,000 233,099 267,308 2.23%
NOSH 231,282 231,209 231,538 209,713 250,000 209,999 208,834 1.71%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.71% 9.08% 4.22% 3.54% 0.02% 0.28% 1.75% -
ROE 4.14% 3.23% 2.80% 2.58% 0.01% 0.15% 0.80% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 47.98 48.41 77.02 78.92 51.52 60.68 58.72 -3.30%
EPS 5.46 3.97 3.25 2.79 0.01 0.17 1.03 32.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.23 1.16 1.08 1.00 1.11 1.28 0.51%
Adjusted Per Share Value based on latest NOSH - 209,713
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 47.93 48.34 77.02 71.47 55.63 55.03 52.96 -1.64%
EPS 5.45 3.96 3.25 2.53 0.01 0.15 0.93 34.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3184 1.2281 1.1599 0.9781 1.0796 1.0067 1.1544 2.23%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.10 0.62 0.63 0.57 0.41 0.54 0.54 -
P/RPS 2.29 1.28 0.82 0.72 0.80 0.89 0.92 16.40%
P/EPS 20.15 15.62 19.38 20.43 4,100.00 317.65 52.43 -14.72%
EY 4.96 6.40 5.16 4.89 0.02 0.31 1.91 17.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.54 0.53 0.41 0.49 0.42 12.01%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 29/08/06 25/08/05 25/08/04 20/08/03 28/08/02 29/08/01 -
Price 0.85 0.69 0.63 0.56 0.48 0.50 0.62 -
P/RPS 1.77 1.43 0.82 0.71 0.93 0.82 1.06 8.91%
P/EPS 15.57 17.38 19.38 20.07 4,800.00 294.12 60.19 -20.16%
EY 6.42 5.75 5.16 4.98 0.02 0.34 1.66 25.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.54 0.52 0.48 0.45 0.48 4.90%

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