[MELEWAR] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -66.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 138,901 158,030 153,207 130,503 142,996 140,102 85,404 38.25%
PBT 4,026 132,151 6,312 3,132 9,668 25,614 12,293 -52.45%
Tax 4,893 -63,739 -196 -1,101 -2,004 -5,132 -3,283 -
NP 8,919 68,412 6,116 2,031 7,664 20,482 9,010 -0.67%
-
NP to SH 8,180 67,343 5,098 1,509 4,500 16,963 9,010 -6.23%
-
Tax Rate -121.54% 48.23% 3.11% 35.15% 20.73% 20.04% 26.71% -
Total Cost 129,982 89,618 147,091 128,472 135,332 119,620 76,394 42.47%
-
Net Worth 585,895 576,582 507,544 506,956 504,135 503,985 481,772 13.92%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 13,513 - - - - - -
Div Payout % - 20.07% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 585,895 576,582 507,544 506,956 504,135 503,985 481,772 13.92%
NOSH 225,344 225,227 225,575 169,550 169,172 169,122 169,043 21.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.42% 43.29% 3.99% 1.56% 5.36% 14.62% 10.55% -
ROE 1.40% 11.68% 1.00% 0.30% 0.89% 3.37% 1.87% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 61.64 70.16 67.92 76.97 84.53 82.84 50.52 14.16%
EPS 3.63 29.90 2.26 0.89 2.66 10.03 5.33 -22.57%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.56 2.25 2.99 2.98 2.98 2.85 -5.93%
Adjusted Per Share Value based on latest NOSH - 169,550
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.64 43.96 42.62 36.31 39.78 38.98 23.76 38.25%
EPS 2.28 18.73 1.42 0.42 1.25 4.72 2.51 -6.20%
DPS 0.00 3.76 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6299 1.604 1.412 1.4103 1.4025 1.4021 1.3403 13.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.55 1.24 1.22 1.09 1.07 1.13 1.12 -
P/RPS 2.51 1.77 1.80 1.42 1.27 0.00 0.00 -
P/EPS 42.70 4.15 53.98 122.47 40.23 0.00 0.00 -
EY 2.34 24.11 1.85 0.82 2.49 0.00 0.00 -
DY 0.00 4.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.48 0.54 0.36 0.36 0.57 0.56 4.70%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 03/12/07 28/08/07 30/05/07 27/02/07 29/11/06 30/08/06 31/05/06 -
Price 1.30 1.48 1.05 1.09 1.18 0.99 1.10 -
P/RPS 2.11 2.11 1.55 1.42 1.40 0.00 0.00 -
P/EPS 35.81 4.95 46.46 122.47 44.36 0.00 0.00 -
EY 2.79 20.20 2.15 0.82 2.25 0.00 0.00 -
DY 0.00 4.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.47 0.36 0.40 0.50 0.55 -6.15%

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