[MELEWAR] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ-0.0%
YoY- -149.4%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
Revenue 777,615 603,260 499,005 277,280 322,437 502,169 429,736 11.55%
PBT -171,210 146,691 50,707 -1,160 17,027 86,724 76,803 -
Tax 52,570 -61,137 -11,520 -2,031 -10,568 -17,327 -21,458 -
NP -118,640 85,554 39,187 -3,191 6,459 69,397 55,345 -
-
NP to SH -119,474 80,661 31,982 -3,191 6,459 69,397 55,345 -
-
Tax Rate - 41.68% 22.72% - 62.07% 19.98% 27.94% -
Total Cost 896,255 517,706 459,818 280,471 315,978 432,772 374,391 17.45%
-
Net Worth 449,041 508,000 506,956 0 341,892 334,651 341,661 5.16%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
Div 9,027 13,513 - - - 31,464 - -
Div Payout % 0.00% 16.75% - - - 45.34% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 449,041 508,000 506,956 0 341,892 334,651 341,661 5.16%
NOSH 225,648 200,000 169,550 160,397 160,512 160,120 158,176 6.76%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
NP Margin -15.26% 14.18% 7.85% -1.15% 2.00% 13.82% 12.88% -
ROE -26.61% 15.88% 6.31% 0.00% 1.89% 20.74% 16.20% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
RPS 344.61 301.63 294.31 172.87 200.88 313.62 271.68 4.48%
EPS -52.95 40.33 18.86 -1.99 4.02 43.34 34.99 -
DPS 4.00 6.76 0.00 0.00 0.00 19.90 0.00 -
NAPS 1.99 2.54 2.99 0.00 2.13 2.09 2.16 -1.49%
Adjusted Per Share Value based on latest NOSH - 160,397
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
RPS 216.00 167.57 138.61 77.02 89.57 139.49 119.37 11.55%
EPS -33.19 22.41 8.88 -0.89 1.79 19.28 15.37 -
DPS 2.51 3.75 0.00 0.00 0.00 8.74 0.00 -
NAPS 1.2473 1.4111 1.4082 0.00 0.9497 0.9296 0.9491 5.16%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 29/07/05 30/07/04 31/07/03 -
Price 0.51 1.39 1.09 0.99 1.63 2.05 2.00 -
P/RPS 0.15 0.46 0.37 0.57 0.81 0.65 0.74 -25.48%
P/EPS -0.96 3.45 5.78 -49.76 40.51 4.73 5.72 -
EY -103.82 29.01 17.31 -2.01 2.47 21.14 17.49 -
DY 7.84 4.86 0.00 0.00 0.00 9.71 0.00 -
P/NAPS 0.26 0.55 0.36 0.00 0.77 0.98 0.93 -20.93%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 CAGR
Date 26/02/09 29/02/08 27/02/07 - - 28/09/04 18/09/03 -
Price 0.50 1.13 1.09 0.00 0.00 2.13 2.40 -
P/RPS 0.15 0.37 0.37 0.00 0.00 0.68 0.88 -27.83%
P/EPS -0.94 2.80 5.78 0.00 0.00 4.91 6.86 -
EY -105.89 35.69 17.31 0.00 0.00 20.35 14.58 -
DY 8.00 5.98 0.00 0.00 0.00 9.34 0.00 -
P/NAPS 0.25 0.44 0.36 0.00 0.00 1.02 1.11 -24.02%

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