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

	30/04/03	30/04/02	30/04/01	30/04/00	30/04/99	CAGR
Quarter Result
Revenue	123,026	89,830	89,601	100,717	84,227	-0.39%
YoY %	36.95%	0.26%	-11.04%	19.58%	-	-
Horiz. %	146.06%	106.65%	106.38%	119.58%	100.00%	-
PBT	18,067	14,533	9,411	19,753	8,839	-0.74%
YoY %	24.32%	54.43%	-52.36%	123.48%	-	-
Horiz. %	204.40%	164.42%	106.47%	223.48%	100.00%	-
Tax	-5,029	-4,032	-2,203	-3,048	-678	-2.06%
YoY %	-24.73%	-83.02%	27.72%	-349.56%	-	-
Horiz. %	741.74%	594.69%	324.93%	449.56%	100.00%	-
NP	13,038	10,501	7,208	16,705	8,161	-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	13,038	10,501	7,208	16,705	8,161	-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	109,988	79,329	82,393	84,012	76,066	-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	315,440	-	-	-	-	-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	2.00%	1.68%	1.25%	3.68%	0.00%	-
YoY %	19.05%	34.40%	-66.03%	0.00%	-	-
Horiz. %	54.35%	45.65%	33.97%	100.00%	-	-

	30/04/03	30/04/02	30/04/01	30/04/00	30/04/99	CAGR
Per Share
RPS	77.85	113.60	113.37	127.40	106.51	0.32%
YoY %	-31.47%	0.20%	-11.01%	19.61%	-	-
Horiz. %	73.09%	106.66%	106.44%	119.61%	100.00%	-
EPS	8.25	13.28	9.12	21.13	10.32	0.23%
YoY %	-37.88%	45.61%	-56.84%	104.75%	-	-
Horiz. %	79.94%	128.68%	88.37%	204.75%	100.00%	-
DPS	199.60	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	34.23	24.99	24.93	28.02	23.43	-0.39%
YoY %	36.97%	0.24%	-11.03%	19.59%	-	-
Horiz. %	146.09%	106.66%	106.40%	119.59%	100.00%	-
EPS	3.63	2.92	2.01	4.65	2.27	-0.48%
YoY %	24.32%	45.27%	-56.77%	104.85%	-	-
Horiz. %	159.91%	128.63%	88.55%	204.85%	100.00%	-
DPS	87.75	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	2.97	5.55	3.65	4.71	0.00	-100.00%
YoY %	-46.49%	52.05%	-22.51%	0.00%	-	-
Horiz. %	63.06%	117.83%	77.49%	100.00%	-	-
P/EPS	28.00	47.44	45.39	28.40	0.00	-100.00%
YoY %	-40.98%	4.52%	59.82%	0.00%	-	-
Horiz. %	98.59%	167.04%	159.82%	100.00%	-	-
EY	3.57	2.11	2.20	3.52	0.00	-100.00%
YoY %	69.19%	-4.09%	-37.50%	0.00%	-	-
Horiz. %	101.42%	59.94%	62.50%	100.00%	-	-
DY	86.41	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	4.11	5.41	3.97	4.63	0.00	-100.00%
YoY %	-24.03%	36.27%	-14.25%	0.00%	-	-
Horiz. %	88.77%	116.85%	85.75%	100.00%	-	-
P/EPS	38.79	46.31	49.34	27.92	0.00	-100.00%
YoY %	-16.24%	-6.14%	76.72%	0.00%	-	-
Horiz. %	138.93%	165.87%	176.72%	100.00%	-	-
EY	2.58	2.16	2.03	3.58	0.00	-100.00%
YoY %	19.44%	6.40%	-43.30%	0.00%	-	-
Horiz. %	72.07%	60.34%	56.70%	100.00%	-	-
DY	62.38	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