[MWE] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 41.27%
YoY- 23.15%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 495,565 494,190 490,208 457,322 455,029 450,234 493,107 0.33%
PBT -2,503 -1,470 -2,249 -5,895 -24,364 -24,933 -20,732 -75.66%
Tax -14,416 -15,117 -16,281 -16,629 -13,986 -11,623 -12,066 12.63%
NP -16,919 -16,587 -18,530 -22,524 -38,350 -36,556 -32,798 -35.75%
-
NP to SH -16,919 -16,587 -18,530 -22,524 -38,350 -36,556 -32,798 -35.75%
-
Tax Rate - - - - - - - -
Total Cost 512,484 510,777 508,738 479,846 493,379 486,790 525,905 -1.71%
-
Net Worth 250,000 209,791 208,237 227,134 233,099 232,234 229,422 5.91%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,082 2,082 2,082 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 250,000 209,791 208,237 227,134 233,099 232,234 229,422 5.91%
NOSH 250,000 209,791 208,237 210,309 209,999 209,219 208,565 12.87%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -3.41% -3.36% -3.78% -4.93% -8.43% -8.12% -6.65% -
ROE -6.77% -7.91% -8.90% -9.92% -16.45% -15.74% -14.30% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 198.23 235.56 235.41 217.45 216.68 215.20 236.43 -11.11%
EPS -6.77 -7.91 -8.90 -10.71 -18.26 -17.47 -15.73 -43.08%
DPS 0.83 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.08 1.11 1.11 1.10 -6.17%
Adjusted Per Share Value based on latest NOSH - 210,309
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 214.01 213.42 211.70 197.50 196.51 194.44 212.95 0.33%
EPS -7.31 -7.16 -8.00 -9.73 -16.56 -15.79 -14.16 -35.72%
DPS 0.90 0.90 0.90 0.00 0.00 0.00 0.00 -
NAPS 1.0796 0.906 0.8993 0.9809 1.0067 1.0029 0.9908 5.90%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.41 0.37 0.36 0.46 0.54 0.51 0.52 -
P/RPS 0.21 0.16 0.15 0.21 0.25 0.24 0.22 -3.06%
P/EPS -6.06 -4.68 -4.05 -4.30 -2.96 -2.92 -3.31 49.82%
EY -16.51 -21.37 -24.72 -23.28 -33.82 -34.26 -30.24 -33.27%
DY 2.03 2.70 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.36 0.43 0.49 0.46 0.47 -8.72%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 29/05/03 26/02/03 27/11/02 28/08/02 30/05/02 28/02/02 -
Price 0.48 0.40 0.40 0.44 0.50 0.60 0.51 -
P/RPS 0.24 0.17 0.17 0.20 0.23 0.28 0.22 5.98%
P/EPS -7.09 -5.06 -4.50 -4.11 -2.74 -3.43 -3.24 68.79%
EY -14.10 -19.77 -22.25 -24.34 -36.52 -29.12 -30.83 -40.72%
DY 1.74 2.50 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.40 0.41 0.45 0.54 0.46 2.88%

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