[MELEWAR] QoQ Cumulative Quarter 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--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 CAGR
Revenue 225,506 85,404 566,920 0 451,342 0 322,437 -32.34%
PBT 37,906 12,293 35,523 0 10,684 0 17,027 139.78%
Tax -7,290 -3,283 11,392 0 -8,668 0 -10,568 -33.35%
NP 30,616 9,010 46,915 0 2,016 0 6,459 447.65%
-
NP to SH 25,972 9,010 46,915 0 2,016 0 6,459 357.54%
-
Tax Rate 19.23% 26.71% -32.07% - 81.13% - 62.07% -
Total Cost 194,890 76,394 520,005 0 449,326 0 315,978 -41.02%
-
Net Worth 504,212 481,772 562,264 0 338,687 0 342,230 52.72%
Dividend
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 CAGR
Div - - 4,875 - - - - -
Div Payout % - - 10.39% - - - - -
Equity
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 CAGR
Net Worth 504,212 481,772 562,264 0 338,687 0 342,230 52.72%
NOSH 169,198 169,043 162,504 161,280 161,280 160,671 160,671 5.81%
Ratio Analysis
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 CAGR
NP Margin 13.58% 10.55% 8.28% 0.00% 0.45% 0.00% 2.00% -
ROE 5.15% 1.87% 8.34% 0.00% 0.60% 0.00% 1.89% -
Per Share
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 CAGR
RPS 133.28 50.52 348.86 0.00 279.85 0.00 200.68 -36.06%
EPS 15.35 5.33 28.87 0.00 1.25 0.00 4.02 332.40%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.85 3.46 0.00 2.10 0.00 2.13 44.33%
Adjusted Per Share Value based on latest NOSH - 160,397
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 CAGR
RPS 62.74 23.76 157.72 0.00 125.56 0.00 89.70 -32.33%
EPS 7.23 2.51 13.05 0.00 0.56 0.00 1.80 356.99%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
NAPS 1.4027 1.3403 1.5642 0.00 0.9422 0.00 0.9521 52.72%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 CAGR
Date 30/06/06 31/03/06 27/01/06 30/12/05 31/10/05 30/09/05 29/07/05 -
Price 1.13 1.12 0.98 0.99 1.25 1.45 1.63 -
P/RPS 0.00 0.00 0.28 0.00 0.45 0.00 0.81 -
P/EPS 0.00 0.00 3.39 0.00 100.00 0.00 40.55 -
EY 0.00 0.00 29.46 0.00 1.00 0.00 2.47 -
DY 0.00 0.00 3.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.28 0.00 0.60 0.00 0.77 -28.01%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 CAGR
Date 30/08/06 31/05/06 29/03/06 - 23/12/05 - 29/09/05 -
Price 0.99 1.10 0.90 0.00 1.12 0.00 1.44 -
P/RPS 0.00 0.00 0.26 0.00 0.40 0.00 0.72 -
P/EPS 0.00 0.00 3.12 0.00 89.60 0.00 35.82 -
EY 0.00 0.00 32.08 0.00 1.12 0.00 2.79 -
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.26 0.00 0.53 0.00 0.68 -28.53%

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