[MWE] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 91.51%
YoY- 65.86%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 167,524 155,144 128,805 105,769 129,196 131,795 127,430 19.94%
PBT 10,997 13,271 4,656 1,348 -9,547 1,040 5,689 54.99%
Tax -8,309 -7,086 -4,631 -2,355 -2,310 -5,120 -5,332 34.30%
NP 2,688 6,185 25 -1,007 -11,857 -4,080 357 282.74%
-
NP to SH 2,688 6,185 25 -1,007 -11,857 -4,080 357 282.74%
-
Tax Rate 75.56% 53.39% 99.46% 174.70% - 492.31% 93.72% -
Total Cost 164,836 148,959 128,780 106,776 141,053 135,875 127,073 18.88%
-
Net Worth 215,039 215,950 250,000 209,791 208,237 227,134 233,099 -5.22%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,135 - - - 2,082 - - -
Div Payout % 153.85% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 215,039 215,950 250,000 209,791 208,237 227,134 233,099 -5.22%
NOSH 206,769 209,661 250,000 209,791 208,237 210,309 209,999 -1.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.60% 3.99% 0.02% -0.95% -9.18% -3.10% 0.28% -
ROE 1.25% 2.86% 0.01% -0.48% -5.69% -1.80% 0.15% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 81.02 74.00 51.52 50.42 62.04 62.67 60.68 21.19%
EPS 1.30 2.95 0.01 -0.48 -5.60 -1.94 0.17 286.71%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.04 1.03 1.00 1.00 1.00 1.08 1.11 -4.23%
Adjusted Per Share Value based on latest NOSH - 209,791
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 72.35 67.00 55.63 45.68 55.79 56.92 55.03 19.95%
EPS 1.16 2.67 0.01 -0.43 -5.12 -1.76 0.15 289.60%
DPS 1.79 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 0.9287 0.9326 1.0796 0.906 0.8993 0.9809 1.0067 -5.22%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.62 0.55 0.41 0.37 0.36 0.46 0.54 -
P/RPS 0.77 0.74 0.80 0.73 0.58 0.73 0.89 -9.17%
P/EPS 47.69 18.64 4,100.00 -77.08 -6.32 -23.71 317.65 -71.65%
EY 2.10 5.36 0.02 -1.30 -15.82 -4.22 0.31 256.77%
DY 3.23 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.60 0.53 0.41 0.37 0.36 0.43 0.49 14.41%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 20/08/03 29/05/03 26/02/03 27/11/02 28/08/02 -
Price 0.71 0.62 0.48 0.40 0.40 0.44 0.50 -
P/RPS 0.88 0.84 0.93 0.79 0.64 0.70 0.82 4.80%
P/EPS 54.62 21.02 4,800.00 -83.33 -7.02 -22.68 294.12 -67.34%
EY 1.83 4.76 0.02 -1.20 -14.23 -4.41 0.34 206.18%
DY 2.82 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.68 0.60 0.48 0.40 0.40 0.41 0.45 31.58%

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