[MWE] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 13.29%
YoY- 334.96%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 424,144 333,956 520,784 565,372 423,076 407,148 578,640 -5.04%
PBT 43,820 14,392 6,244 34,948 5,392 2,272 19,080 14.85%
Tax -2,908 -1,460 4,200 -25,484 -9,420 -2,272 -15,848 -24.60%
NP 40,912 12,932 10,444 9,464 -4,028 0 3,232 52.63%
-
NP to SH 40,460 11,392 10,444 9,464 -4,028 -11,800 3,232 52.34%
-
Tax Rate 6.64% 10.14% -67.26% 72.92% 174.70% 100.00% 83.06% -
Total Cost 383,232 321,024 510,340 555,908 427,104 407,148 575,408 -6.54%
-
Net Worth 291,645 275,538 261,099 221,943 209,791 232,234 261,046 1.86%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 291,645 275,538 261,099 221,943 209,791 232,234 261,046 1.86%
NOSH 231,464 231,544 231,061 209,380 209,791 209,219 207,179 1.86%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.65% 3.87% 2.01% 1.67% -0.95% 0.00% 0.56% -
ROE 13.87% 4.13% 4.00% 4.26% -1.92% -5.08% 1.24% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 183.24 144.23 225.39 270.02 201.66 194.60 279.29 -6.78%
EPS 17.48 4.92 4.52 4.52 -1.92 -5.64 1.56 49.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.13 1.06 1.00 1.11 1.26 0.00%
Adjusted Per Share Value based on latest NOSH - 209,380
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 183.17 144.22 224.90 244.16 182.71 175.83 249.89 -5.04%
EPS 17.47 4.92 4.51 4.09 -1.74 -5.10 1.40 52.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2595 1.1899 1.1276 0.9585 0.906 1.0029 1.1273 1.86%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.82 0.64 0.67 0.68 0.37 0.51 0.50 -
P/RPS 0.45 0.44 0.30 0.25 0.18 0.26 0.18 16.49%
P/EPS 4.69 13.01 14.82 15.04 -19.27 -9.04 32.05 -27.39%
EY 21.32 7.69 6.75 6.65 -5.19 -11.06 3.12 37.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.59 0.64 0.37 0.46 0.40 8.42%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 08/06/06 26/05/05 27/05/04 29/05/03 30/05/02 29/05/01 -
Price 1.01 0.63 0.65 0.59 0.40 0.60 0.54 -
P/RPS 0.55 0.44 0.29 0.22 0.20 0.31 0.19 19.37%
P/EPS 5.78 12.80 14.38 13.05 -20.83 -10.64 34.62 -25.78%
EY 17.31 7.81 6.95 7.66 -4.80 -9.40 2.89 34.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.53 0.58 0.56 0.40 0.54 0.43 10.89%

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