[MELATI] QoQ Cumulative Quarter Result on 28-Feb-2009 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 48.89%
YoY- -39.33%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 35,981 178,116 120,239 72,854 41,691 208,540 137,340 -59.02%
PBT 2,093 16,011 10,528 6,223 4,182 25,664 15,059 -73.13%
Tax -590 -3,321 -2,776 -1,530 -1,030 -6,778 -3,800 -71.07%
NP 1,503 12,690 7,752 4,693 3,152 18,886 11,259 -73.84%
-
NP to SH 1,503 12,690 7,752 4,693 3,152 18,886 11,259 -73.84%
-
Tax Rate 28.19% 20.74% 26.37% 24.59% 24.63% 26.41% 25.23% -
Total Cost 34,478 165,426 112,487 68,161 38,539 189,654 126,081 -57.83%
-
Net Worth 138,275 136,780 132,000 133,228 131,832 128,386 121,232 9.15%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - 2,999 - - - 6,599 - -
Div Payout % - 23.64% - - - 34.94% - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 138,275 136,780 132,000 133,228 131,832 128,386 121,232 9.15%
NOSH 120,240 119,982 119,999 120,025 119,847 119,987 120,031 0.11%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 4.18% 7.12% 6.45% 6.44% 7.56% 9.06% 8.20% -
ROE 1.09% 9.28% 5.87% 3.52% 2.39% 14.71% 9.29% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 29.92 148.45 100.20 60.70 34.79 173.80 114.42 -59.07%
EPS 1.25 10.57 6.46 3.91 2.63 15.74 9.38 -73.87%
DPS 0.00 2.50 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.15 1.14 1.10 1.11 1.10 1.07 1.01 9.03%
Adjusted Per Share Value based on latest NOSH - 120,390
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 29.98 148.43 100.20 60.71 34.74 173.78 114.45 -59.02%
EPS 1.25 10.58 6.46 3.91 2.63 15.74 9.38 -73.87%
DPS 0.00 2.50 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.1523 1.1398 1.10 1.1102 1.0986 1.0699 1.0103 9.15%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.71 0.75 0.65 0.61 0.70 1.00 1.29 -
P/RPS 2.37 0.51 0.65 1.00 2.01 0.58 1.13 63.77%
P/EPS 56.80 7.09 10.06 15.60 26.62 6.35 13.75 157.23%
EY 1.76 14.10 9.94 6.41 3.76 15.74 7.27 -61.12%
DY 0.00 3.33 0.00 0.00 0.00 5.50 0.00 -
P/NAPS 0.62 0.66 0.59 0.55 0.64 0.93 1.28 -38.29%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 27/01/10 28/10/09 29/07/09 29/04/09 21/01/09 28/10/08 29/07/08 -
Price 0.75 0.74 0.80 0.60 0.80 1.06 1.07 -
P/RPS 2.51 0.50 0.80 0.99 2.30 0.61 0.94 92.35%
P/EPS 60.00 7.00 12.38 15.35 30.42 6.73 11.41 202.09%
EY 1.67 14.29 8.08 6.52 3.29 14.85 8.77 -66.86%
DY 0.00 3.38 0.00 0.00 0.00 5.19 0.00 -
P/NAPS 0.65 0.65 0.73 0.54 0.73 0.99 1.06 -27.80%

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