[MELATI] YoY Annualized Quarter Result on 29-Feb-2024 [#2]

Announcement Date
25-Apr-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2024
Quarter
29-Feb-2024 [#2]
Profit Trend
QoQ- -1.91%
YoY- -94.85%
View:
Show?
Annualized Quarter Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 47,738 72,196 77,748 132,200 325,698 208,192 182,036 -19.97%
PBT 1,470 15,036 10,896 3,754 5,604 4,522 3,588 -13.80%
Tax -854 -3,082 -2,942 -1,560 -1,550 -2,754 -1,548 -9.42%
NP 616 11,954 7,954 2,194 4,054 1,768 2,040 -18.07%
-
NP to SH 616 11,954 7,954 2,194 4,054 1,768 2,040 -18.07%
-
Tax Rate 58.10% 20.50% 27.00% 41.56% 27.66% 60.90% 43.14% -
Total Cost 47,122 60,242 69,794 130,006 321,644 206,424 179,996 -20.00%
-
Net Worth 245,563 235,138 216,515 212,363 213,677 211,597 211,242 2.53%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 245,563 235,138 216,515 212,363 213,677 211,597 211,242 2.53%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin 1.29% 16.56% 10.23% 1.66% 1.24% 0.85% 1.12% -
ROE 0.25% 5.08% 3.67% 1.03% 1.90% 0.84% 0.97% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 41.21 62.33 66.79 113.30 274.36 175.14 152.53 -19.58%
EPS 0.54 10.32 6.84 1.88 3.42 1.48 1.70 -17.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.03 1.86 1.82 1.80 1.78 1.77 3.05%
Adjusted Per Share Value based on latest NOSH - 120,000
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 39.78 60.16 64.79 110.17 271.42 173.49 151.70 -19.97%
EPS 0.51 9.96 6.63 1.83 3.38 1.47 1.70 -18.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0464 1.9595 1.8043 1.7697 1.7807 1.7633 1.7604 2.53%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.545 0.58 0.60 0.53 0.47 0.50 0.68 -
P/RPS 1.32 0.93 0.90 0.47 0.17 0.29 0.45 19.62%
P/EPS 102.48 5.62 8.78 28.19 13.76 33.62 39.78 17.06%
EY 0.98 17.79 11.39 3.55 7.27 2.97 2.51 -14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.32 0.29 0.26 0.28 0.38 -6.12%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 25/04/24 19/04/23 28/04/22 27/04/21 11/06/20 25/04/19 23/04/18 -
Price 0.53 0.54 0.585 0.56 0.40 0.465 0.69 -
P/RPS 1.29 0.87 0.88 0.49 0.15 0.27 0.45 19.16%
P/EPS 99.66 5.23 8.56 29.78 11.71 31.27 40.37 16.23%
EY 1.00 19.11 11.68 3.36 8.54 3.20 2.48 -14.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.31 0.31 0.22 0.26 0.39 -7.13%

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