[MWE] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 247.3%
YoY- 936.76%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 217,012 195,420 308,538 306,843 234,574 229,217 267,295 -3.41%
PBT 26,509 15,005 12,216 20,877 6,004 6,257 9,890 17.85%
Tax -3,287 -1,607 -2,080 -12,660 -6,986 -6,257 -6,931 -11.68%
NP 23,222 13,398 10,136 8,217 -982 0 2,959 40.94%
-
NP to SH 22,743 12,027 10,136 8,217 -982 -2,593 2,959 40.45%
-
Tax Rate 12.40% 10.71% 17.03% 60.64% 116.36% 100.00% 70.08% -
Total Cost 193,790 182,022 298,402 298,626 235,556 229,217 264,336 -5.04%
-
Net Worth 305,089 284,484 268,441 226,965 208,936 232,115 268,618 2.14%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 305,089 284,484 268,441 226,965 208,936 232,115 268,618 2.14%
NOSH 231,128 231,288 231,415 210,153 208,936 209,112 209,858 1.62%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.70% 6.86% 3.29% 2.68% -0.42% 0.00% 1.11% -
ROE 7.45% 4.23% 3.78% 3.62% -0.47% -1.12% 1.10% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 93.89 84.49 133.33 146.01 112.27 109.61 127.37 -4.95%
EPS 9.84 5.20 4.38 3.91 -0.47 -1.24 1.41 38.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.23 1.16 1.08 1.00 1.11 1.28 0.51%
Adjusted Per Share Value based on latest NOSH - 209,713
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 93.72 84.39 133.24 132.51 101.30 98.99 115.43 -3.41%
EPS 9.82 5.19 4.38 3.55 -0.42 -1.12 1.28 40.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3175 1.2286 1.1593 0.9802 0.9023 1.0024 1.16 2.14%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.10 0.62 0.63 0.57 0.41 0.54 0.54 -
P/RPS 1.17 0.73 0.47 0.39 0.37 0.49 0.42 18.61%
P/EPS 11.18 11.92 14.38 14.58 -87.23 -43.55 38.30 -18.54%
EY 8.95 8.39 6.95 6.86 -1.15 -2.30 2.61 22.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.54 0.53 0.41 0.49 0.42 12.01%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 29/08/06 25/08/05 25/08/04 20/08/03 28/08/02 29/08/01 -
Price 0.85 0.69 0.63 0.56 0.48 0.50 0.62 -
P/RPS 0.91 0.82 0.47 0.38 0.43 0.46 0.49 10.86%
P/EPS 8.64 13.27 14.38 14.32 -102.13 -40.32 43.97 -23.74%
EY 11.58 7.54 6.95 6.98 -0.98 -2.48 2.27 31.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.54 0.52 0.48 0.45 0.48 4.90%

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