[MELEWAR] QoQ TTM Result on 31-Oct-2005 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -149.4%
YoY- -104.38%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
Revenue 244,483 244,483 277,280 277,280 322,437 322,437 317,823 -29.49%
PBT 18,495 18,495 -1,160 -1,160 17,027 17,027 22,947 -24.97%
Tax 21,961 21,961 -2,031 -2,031 -10,568 -10,568 -12,437 -
NP 40,456 40,456 -3,191 -3,191 6,459 6,459 10,510 502.27%
-
NP to SH 40,456 40,456 -3,191 -3,191 6,459 6,459 10,510 502.27%
-
Tax Rate -118.74% -118.74% - - 62.07% 62.07% 54.20% -
Total Cost 204,027 204,027 280,471 280,471 315,978 315,978 307,313 -42.05%
-
Net Worth 338,086 562,253 0 336,833 0 341,892 0 -
Dividend
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
Div 4,875 4,875 - - - - 15,086 -77.79%
Div Payout % 12.05% 12.05% - - - - 143.55% -
Equity
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
Net Worth 338,086 562,253 0 336,833 0 341,892 0 -
NOSH 169,043 162,500 160,397 160,397 160,512 160,512 160,709 6.96%
Ratio Analysis
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
NP Margin 16.55% 16.55% -1.15% -1.15% 2.00% 2.00% 3.31% -
ROE 11.97% 7.20% 0.00% -0.95% 0.00% 1.89% 0.00% -
Per Share
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
RPS 144.63 150.45 172.87 172.87 200.88 200.88 197.76 -34.08%
EPS 23.93 24.90 -1.99 -1.99 4.02 4.02 6.54 462.94%
DPS 2.88 3.00 0.00 0.00 0.00 0.00 9.36 -79.19%
NAPS 2.00 3.46 0.00 2.10 0.00 2.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 160,397
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
RPS 68.01 68.01 77.14 77.14 89.70 89.70 88.42 -29.50%
EPS 11.25 11.25 -0.89 -0.89 1.80 1.80 2.92 502.99%
DPS 1.36 1.36 0.00 0.00 0.00 0.00 4.20 -77.73%
NAPS 0.9405 1.5642 0.00 0.9371 0.00 0.9511 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
Date 31/03/06 27/01/06 30/12/05 31/10/05 30/09/05 29/07/05 30/06/05 -
Price 1.12 0.98 0.99 1.25 1.45 1.63 1.87 -
P/RPS 0.77 0.65 0.57 0.72 0.72 0.81 0.95 -24.40%
P/EPS 4.68 3.94 -49.76 -62.83 36.03 40.51 28.59 -91.02%
EY 21.37 25.40 -2.01 -1.59 2.78 2.47 3.50 1013.50%
DY 2.57 3.06 0.00 0.00 0.00 0.00 5.01 -58.90%
P/NAPS 0.56 0.28 0.00 0.60 0.00 0.77 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 31/07/05 30/06/05 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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