[MELEWAR] YoY Annualized Quarter Result on 30-Apr-2000 [#1]

	30/04/03	30/04/02	30/04/01	30/04/00	30/04/99	CAGR
Annualized Quarter Result
Revenue	492,104	359,320	358,404	402,868	336,908	-0.39%
YoY %	36.95%	0.26%	-11.04%	19.58%	-	-
Horiz. %	146.06%	106.65%	106.38%	119.58%	100.00%	-
PBT	72,268	58,132	37,644	79,012	35,356	-0.74%
YoY %	24.32%	54.43%	-52.36%	123.48%	-	-
Horiz. %	204.40%	164.42%	106.47%	223.48%	100.00%	-
Tax	-20,116	-16,128	-8,812	-12,192	-2,712	-2.06%
YoY %	-24.73%	-83.02%	27.72%	-349.56%	-	-
Horiz. %	741.74%	594.69%	324.93%	449.56%	100.00%	-
NP	52,152	42,004	28,832	66,820	32,644	-0.48%
YoY %	24.16%	45.69%	-56.85%	104.69%	-	-
Horiz. %	159.76%	128.67%	88.32%	204.69%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	52,152	42,004	28,832	66,820	32,644	-0.48%
YoY %	24.16%	45.69%	-56.85%	104.69%	-	-
Horiz. %	159.76%	128.67%	88.32%	204.69%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	27.84%	27.74%	23.41%	15.43%	7.67%	-
YoY %	0.36%	18.50%	51.72%	101.17%	-	-
Horiz. %	362.97%	361.67%	305.22%	201.17%	100.00%	-
Total Cost	439,952	317,316	329,572	336,048	304,264	-0.38%
YoY %	38.65%	-3.72%	-1.93%	10.45%	-	-
Horiz. %	144.60%	104.29%	108.32%	110.45%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	652,690	626,264	576,956	453,794	0	-100.00%
YoY %	4.22%	8.55%	27.14%	0.00%	-	-
Horiz. %	143.83%	138.01%	127.14%	100.00%	-	-

	30/04/03	30/04/02	30/04/01	30/04/00	30/04/99	CAGR
Dividend
Div	1,261,762	-	-	-	-	-100.00%
YoY %	0.00%	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-
Div Payout %	2,419.39%	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-

	30/04/03	30/04/02	30/04/01	30/04/00	30/04/99	CAGR
Equity
Net Worth	652,690	626,264	576,956	453,794	0	-100.00%
YoY %	4.22%	8.55%	27.14%	0.00%	-	-
Horiz. %	143.83%	138.01%	127.14%	100.00%	-	-
NOSH	158,036	79,073	79,035	79,058	79,079	-0.71%
YoY %	99.86%	0.05%	-0.03%	-0.03%	-	-
Horiz. %	199.85%	99.99%	99.94%	99.97%	100.00%	-

	30/04/03	30/04/02	30/04/01	30/04/00	30/04/99	CAGR
Ratio Analysis
NP Margin	10.60%	11.69%	8.04%	16.59%	9.69%	-
YoY %	-9.32%	45.40%	-51.54%	71.21%	-	-
Horiz. %	109.39%	120.64%	82.97%	171.21%	100.00%	-
ROE	7.99%	6.71%	5.00%	14.72%	0.00%	-
YoY %	19.08%	34.20%	-66.03%	0.00%	-	-
Horiz. %	54.28%	45.58%	33.97%	100.00%	-	-

	30/04/03	30/04/02	30/04/01	30/04/00	30/04/99	CAGR
Per Share
RPS	311.39	454.41	453.47	509.58	426.04	0.32%
YoY %	-31.47%	0.21%	-11.01%	19.61%	-	-
Horiz. %	73.09%	106.66%	106.44%	119.61%	100.00%	-
EPS	33.00	53.12	36.48	84.52	41.28	0.23%
YoY %	-37.88%	45.61%	-56.84%	104.75%	-	-
Horiz. %	79.94%	128.68%	88.37%	204.75%	100.00%	-
DPS	798.40	0.00	0.00	0.00	0.00	-100.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-
NAPS	4.13	7.92	7.30	5.74	0.00	-100.00%
YoY %	-47.85%	8.49%	27.18%	0.00%	-	-
Horiz. %	71.95%	137.98%	127.18%	100.00%	-	-

	30/04/03	30/04/02	30/04/01	30/04/00	30/04/99	CAGR
Adjusted Per Share Value based on latest NOSH - 79,058
RPS	136.90	99.96	99.71	112.08	93.73	-0.39%
YoY %	36.95%	0.25%	-11.04%	19.58%	-	-
Horiz. %	146.06%	106.65%	106.38%	119.58%	100.00%	-
EPS	14.51	11.69	8.02	18.59	9.08	-0.48%
YoY %	24.12%	45.76%	-56.86%	104.74%	-	-
Horiz. %	159.80%	128.74%	88.33%	204.74%	100.00%	-
DPS	351.02	0.00	0.00	0.00	0.00	-100.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-
NAPS	1.8158	1.7423	1.6051	1.2624	0.00	-100.00%
YoY %	4.22%	8.55%	27.15%	0.00%	-	-
Horiz. %	143.84%	138.01%	127.15%	100.00%	-	-

	30/04/03	30/04/02	30/04/01	30/04/00	30/04/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/03	30/04/02	30/04/01	28/04/00	-	-
Price	2.31	6.30	4.14	6.00	0.00	-
P/RPS	0.74	1.39	0.91	1.18	0.00	-100.00%
YoY %	-46.76%	52.75%	-22.88%	0.00%	-	-
Horiz. %	62.71%	117.80%	77.12%	100.00%	-	-
P/EPS	7.00	11.86	11.35	7.10	0.00	-100.00%
YoY %	-40.98%	4.49%	59.86%	0.00%	-	-
Horiz. %	98.59%	167.04%	159.86%	100.00%	-	-
EY	14.29	8.43	8.81	14.09	0.00	-100.00%
YoY %	69.51%	-4.31%	-37.47%	0.00%	-	-
Horiz. %	101.42%	59.83%	62.53%	100.00%	-	-
DY	345.63	0.00	0.00	0.00	0.00	-100.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-
P/NAPS	0.56	0.80	0.57	1.05	0.00	-100.00%
YoY %	-30.00%	40.35%	-45.71%	0.00%	-	-
Horiz. %	53.33%	76.19%	54.29%	100.00%	-	-

	30/04/03	30/04/02	30/04/01	30/04/00	30/04/99	CAGR
Price Multiplier on Announcement Date
Date	10/06/03	06/06/02	23/07/01	16/05/00	-	-
Price	3.20	6.15	4.50	5.90	0.00	-
P/RPS	1.03	1.35	0.99	1.16	0.00	-100.00%
YoY %	-23.70%	36.36%	-14.66%	0.00%	-	-
Horiz. %	88.79%	116.38%	85.34%	100.00%	-	-
P/EPS	9.70	11.58	12.34	6.98	0.00	-100.00%
YoY %	-16.23%	-6.16%	76.79%	0.00%	-	-
Horiz. %	138.97%	165.90%	176.79%	100.00%	-	-
EY	10.31	8.64	8.11	14.33	0.00	-100.00%
YoY %	19.33%	6.54%	-43.41%	0.00%	-	-
Horiz. %	71.95%	60.29%	56.59%	100.00%	-	-
DY	249.50	0.00	0.00	0.00	0.00	-100.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-
P/NAPS	0.77	0.78	0.62	1.03	0.00	-100.00%
YoY %	-1.28%	25.81%	-39.81%	0.00%	-	-
Horiz. %	74.76%	75.73%	60.19%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos