[MELATI] YoY Quarter Result on 28-Feb-2022 [#2]

Announcement Date
28-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
28-Feb-2022 [#2]
Profit Trend
QoQ- -28.58%
YoY- 184.71%
View:
Show?
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 11,265 22,562 17,584 24,467 103,428 63,646 46,821 -21.11%
PBT 563 3,596 2,578 782 1,802 1,307 1,017 -9.37%
Tax -412 -37 -921 -200 -358 -995 -601 -6.09%
NP 151 3,559 1,657 582 1,444 312 416 -15.52%
-
NP to SH 151 3,559 1,657 582 1,444 312 416 -15.52%
-
Tax Rate 73.18% 1.03% 35.73% 25.58% 19.87% 76.13% 59.10% -
Total Cost 11,114 19,003 15,927 23,885 101,984 63,334 46,405 -21.17%
-
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 1.34% 15.77% 9.42% 2.38% 1.40% 0.49% 0.89% -
ROE 0.06% 1.51% 0.77% 0.27% 0.68% 0.15% 0.20% -
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 9.73 19.48 15.11 20.97 87.13 53.54 39.23 -20.71%
EPS 0.13 3.07 1.42 0.50 1.22 0.26 0.35 -15.20%
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 9.39 18.80 14.65 20.39 86.19 53.04 39.02 -21.11%
EPS 0.13 2.97 1.38 0.49 1.20 0.26 0.35 -15.20%
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 5.60 2.98 3.97 2.53 0.54 0.93 1.73 21.60%
P/EPS 418.07 18.88 42.15 106.26 38.64 190.50 195.08 13.53%
EY 0.24 5.30 2.37 0.94 2.59 0.52 0.51 -11.79%
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 5.45 2.77 3.87 2.67 0.46 0.87 1.76 20.70%
P/EPS 406.56 17.57 41.10 112.27 32.88 177.17 197.95 12.73%
EY 0.25 5.69 2.43 0.89 3.04 0.56 0.51 -11.19%
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