[MWE] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -108.26%
YoY- 43.5%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 519,624 469,148 423,076 490,208 481,349 458,434 407,148 17.64%
PBT 25,700 12,008 5,392 -2,250 9,729 12,514 2,272 403.16%
Tax -18,762 -13,972 -9,420 -16,280 -18,626 -12,514 -2,272 308.02%
NP 6,937 -1,964 -4,028 -18,530 -8,897 0 0 -
-
NP to SH 6,937 -1,964 -4,028 -18,530 -8,897 -5,186 -11,800 -
-
Tax Rate 73.00% 116.36% 174.70% - 191.45% 100.00% 100.00% -
Total Cost 512,686 471,112 427,104 508,738 490,246 458,434 407,148 16.59%
-
Net Worth 216,092 208,936 209,791 210,655 226,630 232,115 232,234 -4.68%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,106 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 216,092 208,936 209,791 210,655 226,630 232,115 232,234 -4.68%
NOSH 209,798 208,936 209,791 210,655 209,842 209,112 209,219 0.18%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.34% -0.42% -0.95% -3.78% -1.85% 0.00% 0.00% -
ROE 3.21% -0.94% -1.92% -8.80% -3.93% -2.23% -5.08% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 247.68 224.54 201.66 232.71 229.39 219.23 194.60 17.42%
EPS 3.31 -0.94 -1.92 -8.80 -4.24 -2.48 -5.64 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 1.00 1.00 1.08 1.11 1.11 -4.86%
Adjusted Per Share Value based on latest NOSH - 208,237
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 224.40 202.60 182.71 211.70 207.87 197.98 175.83 17.64%
EPS 3.00 -0.85 -1.74 -8.00 -3.84 -2.24 -5.10 -
DPS 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
NAPS 0.9332 0.9023 0.906 0.9097 0.9787 1.0024 1.0029 -4.68%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.55 0.41 0.37 0.36 0.46 0.54 0.51 -
P/RPS 0.22 0.18 0.18 0.15 0.20 0.25 0.26 -10.53%
P/EPS 16.63 -43.62 -19.27 -4.09 -10.85 -21.77 -9.04 -
EY 6.01 -2.29 -5.19 -24.43 -9.22 -4.59 -11.06 -
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.53 0.41 0.37 0.36 0.43 0.49 0.46 9.89%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 20/08/03 29/05/03 26/02/03 27/11/02 28/08/02 30/05/02 -
Price 0.62 0.48 0.40 0.40 0.44 0.50 0.60 -
P/RPS 0.25 0.21 0.20 0.17 0.19 0.23 0.31 -13.34%
P/EPS 18.75 -51.06 -20.83 -4.55 -10.38 -20.16 -10.64 -
EY 5.33 -1.96 -4.80 -21.99 -9.64 -4.96 -9.40 -
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.60 0.48 0.40 0.40 0.41 0.45 0.54 7.26%

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