[MELEWAR] YoY TTM Result on 31-Jul-2003 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -6.45%
YoY- -11.64%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 277,280 322,437 502,169 429,736 366,459 354,835 386,146 -5.92%
PBT -1,160 17,027 86,724 76,803 56,246 46,381 85,997 -
Tax -2,031 -10,568 -17,327 -21,458 6,388 -6,174 -12,950 -28.94%
NP -3,191 6,459 69,397 55,345 62,634 40,207 73,047 -
-
NP to SH -3,191 6,459 69,397 55,345 62,634 40,207 73,047 -
-
Tax Rate - 62.07% 19.98% 27.94% -11.36% 13.31% 15.06% -
Total Cost 280,471 315,978 432,772 374,391 303,825 314,628 313,099 -2.00%
-
Net Worth 0 341,892 334,651 341,661 632,459 586,287 471,005 -
Dividend
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - 31,464 - 15,807 - - -
Div Payout % - - 45.34% - 25.24% - - -
Equity
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 0 341,892 334,651 341,661 632,459 586,287 471,005 -
NOSH 160,397 160,512 160,120 158,176 79,057 79,014 78,632 14.05%
Ratio Analysis
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin -1.15% 2.00% 13.82% 12.88% 17.09% 11.33% 18.92% -
ROE 0.00% 1.89% 20.74% 16.20% 9.90% 6.86% 15.51% -
Per Share
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 172.87 200.88 313.62 271.68 463.53 449.08 491.08 -17.51%
EPS -1.99 4.02 43.34 34.99 79.23 50.89 92.90 -
DPS 0.00 0.00 19.90 0.00 20.00 0.00 0.00 -
NAPS 0.00 2.13 2.09 2.16 8.00 7.42 5.99 -
Adjusted Per Share Value based on latest NOSH - 158,176
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 77.02 89.57 139.49 119.37 101.79 98.57 107.26 -5.92%
EPS -0.89 1.79 19.28 15.37 17.40 11.17 20.29 -
DPS 0.00 0.00 8.74 0.00 4.39 0.00 0.00 -
NAPS 0.00 0.9497 0.9296 0.9491 1.7568 1.6286 1.3083 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 30/12/05 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.99 1.63 2.05 2.00 6.10 4.56 5.95 -
P/RPS 0.57 0.81 0.65 0.74 1.32 1.02 1.21 -12.96%
P/EPS -49.76 40.51 4.73 5.72 7.70 8.96 6.40 -
EY -2.01 2.47 21.14 17.49 12.99 11.16 15.61 -
DY 0.00 0.00 9.71 0.00 3.28 0.00 0.00 -
P/NAPS 0.00 0.77 0.98 0.93 0.76 0.61 0.99 -
Price Multiplier on Announcement Date
31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date - - 28/09/04 18/09/03 25/09/02 17/09/01 23/08/00 -
Price 0.00 0.00 2.13 2.40 2.92 4.68 6.30 -
P/RPS 0.00 0.00 0.68 0.88 0.63 1.04 1.28 -
P/EPS 0.00 0.00 4.91 6.86 3.69 9.20 6.78 -
EY 0.00 0.00 20.35 14.58 27.13 10.87 14.75 -
DY 0.00 0.00 9.34 0.00 6.85 0.00 0.00 -
P/NAPS 0.00 0.00 1.02 1.11 0.37 0.63 1.05 -

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