[MWE] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 91.01%
YoY- -465.1%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 490,208 361,012 229,217 101,787 493,108 396,798 267,295 49.66%
PBT -2,250 7,297 6,257 568 -20,732 -7,539 9,890 -
Tax -16,280 -13,970 -6,257 -568 20,732 7,539 -6,931 76.42%
NP -18,530 -6,673 0 0 0 0 2,959 -
-
NP to SH -18,530 -6,673 -2,593 -2,950 -32,798 -16,947 2,959 -
-
Tax Rate - 191.45% 100.00% 100.00% - - 70.08% -
Total Cost 508,738 367,685 229,217 101,787 493,108 396,798 264,336 54.53%
-
Net Worth 210,655 226,630 232,115 232,234 231,267 247,493 268,618 -14.92%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,106 - - - - 2,097 - -
Div Payout % 0.00% - - - - 0.00% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 210,655 226,630 232,115 232,234 231,267 247,493 268,618 -14.92%
NOSH 210,655 209,842 209,112 209,219 210,243 209,740 209,858 0.25%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -3.78% -1.85% 0.00% 0.00% 0.00% 0.00% 1.11% -
ROE -8.80% -2.94% -1.12% -1.27% -14.18% -6.85% 1.10% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 232.71 172.04 109.61 48.65 234.54 189.19 127.37 49.28%
EPS -8.80 -3.18 -1.24 -1.41 -15.60 -8.08 1.41 -
DPS 1.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.00 1.08 1.11 1.11 1.10 1.18 1.28 -15.13%
Adjusted Per Share Value based on latest NOSH - 209,219
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 211.70 155.90 98.99 43.96 212.95 171.36 115.43 49.66%
EPS -8.00 -2.88 -1.12 -1.27 -14.16 -7.32 1.28 -
DPS 0.91 0.00 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.9097 0.9787 1.0024 1.0029 0.9987 1.0688 1.16 -14.92%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.36 0.46 0.54 0.51 0.52 0.48 0.54 -
P/RPS 0.15 0.27 0.49 1.05 0.22 0.25 0.42 -49.56%
P/EPS -4.09 -14.47 -43.55 -36.17 -3.33 -5.94 38.30 -
EY -24.43 -6.91 -2.30 -2.76 -30.00 -16.83 2.61 -
DY 2.78 0.00 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 0.36 0.43 0.49 0.46 0.47 0.41 0.42 -9.74%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 28/08/02 30/05/02 28/02/02 27/11/01 29/08/01 -
Price 0.40 0.44 0.50 0.60 0.51 0.60 0.62 -
P/RPS 0.17 0.26 0.46 1.23 0.22 0.32 0.49 -50.53%
P/EPS -4.55 -13.84 -40.32 -42.55 -3.27 -7.43 43.97 -
EY -21.99 -7.23 -2.48 -2.35 -30.59 -13.47 2.27 -
DY 2.50 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.40 0.41 0.45 0.54 0.46 0.51 0.48 -11.41%

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