[MELATI] QoQ Annualized Quarter Result on 31-Aug-2019 [#4]

Announcement Date
30-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
31-Aug-2019 [#4]
Profit Trend
QoQ- 57.11%
YoY- 3.48%
View:
Show?
Annualized Quarter Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 242,834 325,698 237,684 217,893 191,636 208,192 161,800 31.05%
PBT 2,029 5,604 4,004 6,904 4,418 4,522 3,816 -34.34%
Tax -964 -1,550 -1,672 -4,407 -2,829 -2,754 -1,532 -26.54%
NP 1,065 4,054 2,332 2,497 1,589 1,768 2,284 -39.84%
-
NP to SH 1,065 4,054 2,332 2,497 1,589 1,768 2,284 -39.84%
-
Tax Rate 47.51% 27.66% 41.76% 63.83% 64.03% 60.90% 40.15% -
Total Cost 241,769 321,644 235,352 215,396 190,046 206,424 159,516 31.91%
-
Net Worth 211,074 213,677 211,303 211,303 210,116 211,597 210,929 0.04%
Dividend
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Div - - - 1,187 - - - -
Div Payout % - - - 47.54% - - - -
Equity
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 211,074 213,677 211,303 211,303 210,116 211,597 210,929 0.04%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin 0.44% 1.24% 0.98% 1.15% 0.83% 0.85% 1.41% -
ROE 0.50% 1.90% 1.10% 1.18% 0.76% 0.84% 1.08% -
Per Share
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 204.78 274.36 200.22 183.55 161.43 175.14 135.77 31.48%
EPS 0.89 3.42 1.96 2.10 1.33 1.48 1.92 -40.07%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.78 1.80 1.78 1.78 1.77 1.78 1.77 0.37%
Adjusted Per Share Value based on latest NOSH - 120,000
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 202.36 271.42 198.07 181.58 159.70 173.49 134.83 31.05%
EPS 0.89 3.38 1.94 2.08 1.32 1.47 1.90 -39.65%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 1.759 1.7807 1.7609 1.7609 1.751 1.7633 1.7577 0.04%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.38 0.47 0.45 0.435 0.45 0.50 0.59 -
P/RPS 0.19 0.17 0.22 0.24 0.28 0.29 0.43 -41.95%
P/EPS 42.30 13.76 22.91 20.68 33.61 33.62 30.78 23.58%
EY 2.36 7.27 4.37 4.84 2.98 2.97 3.25 -19.19%
DY 0.00 0.00 0.00 2.30 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.25 0.24 0.25 0.28 0.33 -25.99%
Price Multiplier on Announcement Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 28/07/20 11/06/20 21/01/20 30/10/19 29/07/19 25/04/19 25/01/19 -
Price 0.34 0.40 0.475 0.39 0.455 0.465 0.46 -
P/RPS 0.17 0.15 0.24 0.21 0.28 0.27 0.34 -36.97%
P/EPS 37.85 11.71 24.18 18.54 33.98 31.27 24.00 35.45%
EY 2.64 8.54 4.14 5.39 2.94 3.20 4.17 -26.24%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.27 0.22 0.26 0.26 0.26 -18.85%

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