[MELEWAR] YoY TTM Result on 31-Oct-2000 [#3]

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
TTM Result
Revenue	439,128	383,891	347,155	380,202	286,771	-0.44%
YoY %	14.39%	10.58%	-8.69%	32.58%	-	-
Horiz. %	153.13%	133.87%	121.06%	132.58%	100.00%	-
PBT	66,837	65,291	40,705	81,341	52,606	-0.24%
YoY %	2.37%	60.40%	-49.96%	54.62%	-	-
Horiz. %	127.05%	124.11%	77.38%	154.62%	100.00%	-
Tax	-19,249	2,988	-5,869	-12,540	-7,645	-0.95%
YoY %	-744.21%	150.91%	53.20%	-64.03%	-	-
Horiz. %	251.79%	-39.08%	76.77%	164.03%	100.00%	-
NP	47,588	68,279	34,836	68,801	44,961	-0.05%
YoY %	-30.30%	96.00%	-49.37%	53.02%	-	-
Horiz. %	105.84%	151.86%	77.48%	153.02%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	47,588	68,279	34,836	68,801	44,961	-0.05%
YoY %	-30.30%	96.00%	-49.37%	53.02%	-	-
Horiz. %	105.84%	151.86%	77.48%	153.02%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	28.80%	-4.58%	14.42%	15.42%	14.53%	-
YoY %	728.82%	-131.76%	-6.49%	6.13%	-	-
Horiz. %	198.21%	-31.52%	99.24%	106.13%	100.00%	-
Total Cost	391,540	315,612	312,319	311,401	241,810	-0.50%
YoY %	24.06%	1.05%	0.29%	28.78%	-	-
Horiz. %	161.92%	130.52%	129.16%	128.78%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	349,205	649,914	553,174	577,862	434,801	0.22%
YoY %	-46.27%	17.49%	-4.27%	32.90%	-	-
Horiz. %	80.31%	149.47%	127.22%	132.90%	100.00%	-

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Dividend
Div	-	15,813	22,637	-	-	-
YoY %	-	-30.15%	0.00%	-	-	-
Horiz. %	-	69.85%	100.00%	-	-	-
Div Payout %	-	23.16%	64.98%	-	-	-
YoY %	-	-64.36%	0.00%	-	-	-
Horiz. %	-	35.64%	100.00%	-	-	-

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Equity
Net Worth	349,205	649,914	553,174	577,862	434,801	0.22%
YoY %	-46.27%	17.49%	-4.27%	32.90%	-	-
Horiz. %	80.31%	149.47%	127.22%	132.90%	100.00%	-
NOSH	158,011	158,153	79,024	79,050	79,054	-0.71%
YoY %	-0.09%	100.13%	-0.03%	-0.01%	-	-
Horiz. %	199.88%	200.06%	99.96%	99.99%	100.00%	-

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Ratio Analysis
NP Margin	10.84%	17.79%	10.03%	18.10%	15.68%	-
YoY %	-39.07%	77.37%	-44.59%	15.43%	-	-
Horiz. %	69.13%	113.46%	63.97%	115.43%	100.00%	-
ROE	13.63%	10.51%	6.30%	11.91%	10.34%	-
YoY %	29.69%	66.83%	-47.10%	15.18%	-	-
Horiz. %	131.82%	101.64%	60.93%	115.18%	100.00%	-

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Per Share
RPS	277.91	242.73	439.30	480.96	362.75	0.27%
YoY %	14.49%	-44.75%	-8.66%	32.59%	-	-
Horiz. %	76.61%	66.91%	121.10%	132.59%	100.00%	-
EPS	30.12	43.17	44.08	87.03	56.87	0.66%
YoY %	-30.23%	-2.06%	-49.35%	53.03%	-	-
Horiz. %	52.96%	75.91%	77.51%	153.03%	100.00%	-
DPS	0.00	10.00	28.64	0.00	0.00	-
YoY %	0.00%	-65.08%	0.00%	0.00%	-	-
Horiz. %	0.00%	34.92%	100.00%	-	-	-
NAPS	2.21	4.1094	7.00	7.31	5.50	0.95%
YoY %	-46.22%	-41.29%	-4.24%	32.91%	-	-
Horiz. %	40.18%	74.72%	127.27%	132.91%	100.00%	-

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Adjusted Per Share Value based on latest NOSH - 79,050
RPS	122.16	106.80	96.58	105.77	79.78	-0.44%
YoY %	14.38%	10.58%	-8.69%	32.58%	-	-
Horiz. %	153.12%	133.87%	121.06%	132.58%	100.00%	-
EPS	13.24	19.00	9.69	19.14	12.51	-0.05%
YoY %	-30.32%	96.08%	-49.37%	53.00%	-	-
Horiz. %	105.84%	151.88%	77.46%	153.00%	100.00%	-
DPS	0.00	4.40	6.30	0.00	0.00	-
YoY %	0.00%	-30.16%	0.00%	0.00%	-	-
Horiz. %	0.00%	69.84%	100.00%	-	-	-
NAPS	0.9715	1.8081	1.5389	1.6076	1.2096	0.22%
YoY %	-46.27%	17.49%	-4.27%	32.90%	-	-
Horiz. %	80.32%	149.48%	127.22%	132.90%	100.00%	-

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/03	31/10/02	31/10/01	31/10/00	-	-
Price	2.69	2.75	4.56	5.45	0.00	-
P/RPS	0.97	1.13	1.04	1.13	0.00	-100.00%
YoY %	-14.16%	8.65%	-7.96%	0.00%	-	-
Horiz. %	85.84%	100.00%	92.04%	100.00%	-	-
P/EPS	8.93	6.37	10.34	6.26	0.00	-100.00%
YoY %	40.19%	-38.39%	65.18%	0.00%	-	-
Horiz. %	142.65%	101.76%	165.18%	100.00%	-	-
EY	11.20	15.70	9.67	15.97	0.00	-100.00%
YoY %	-28.66%	62.36%	-39.45%	0.00%	-	-
Horiz. %	70.13%	98.31%	60.55%	100.00%	-	-
DY	0.00	3.64	6.28	0.00	0.00	-
YoY %	0.00%	-42.04%	0.00%	0.00%	-	-
Horiz. %	0.00%	57.96%	100.00%	-	-	-
P/NAPS	1.22	0.67	0.65	0.75	0.00	-100.00%
YoY %	82.09%	3.08%	-13.33%	0.00%	-	-
Horiz. %	162.67%	89.33%	86.67%	100.00%	-	-

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Price Multiplier on Announcement Date
Date	18/12/03	04/12/02	05/12/01	15/11/00	-	-
Price	2.49	2.63	4.78	5.50	0.00	-
P/RPS	0.90	1.08	1.09	1.14	0.00	-100.00%
YoY %	-16.67%	-0.92%	-4.39%	0.00%	-	-
Horiz. %	78.95%	94.74%	95.61%	100.00%	-	-
P/EPS	8.27	6.09	10.84	6.32	0.00	-100.00%
YoY %	35.80%	-43.82%	71.52%	0.00%	-	-
Horiz. %	130.85%	96.36%	171.52%	100.00%	-	-
EY	12.10	16.42	9.22	15.82	0.00	-100.00%
YoY %	-26.31%	78.09%	-41.72%	0.00%	-	-
Horiz. %	76.49%	103.79%	58.28%	100.00%	-	-
DY	0.00	3.80	5.99	0.00	0.00	-
YoY %	0.00%	-36.56%	0.00%	0.00%	-	-
Horiz. %	0.00%	63.44%	100.00%	-	-	-
P/NAPS	1.13	0.64	0.68	0.75	0.00	-100.00%
YoY %	76.56%	-5.88%	-9.33%	0.00%	-	-
Horiz. %	150.67%	85.33%	90.67%	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