[MELATI] QoQ Cumulative Quarter Result on 28-Feb-2011 [#2]

Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- 85.34%
YoY- -29.33%
View:
Show?
Cumulative Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 12,049 86,550 52,381 32,580 10,898 141,586 87,171 -73.23%
PBT 603 8,151 7,308 2,539 1,383 7,694 5,326 -76.56%
Tax -180 -2,051 -1,905 -643 -360 -2,224 -1,513 -75.77%
NP 423 6,100 5,403 1,896 1,023 5,470 3,813 -76.88%
-
NP to SH 423 6,100 5,403 1,896 1,023 5,470 3,813 -76.88%
-
Tax Rate 29.85% 25.16% 26.07% 25.32% 26.03% 28.91% 28.41% -
Total Cost 11,626 80,450 46,978 30,684 9,875 136,116 83,358 -73.07%
-
Net Worth 146,237 145,009 143,760 141,599 142,016 139,149 137,891 3.99%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - 1,797 - - - 1,799 - -
Div Payout % - 29.47% - - - 32.89% - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 146,237 145,009 143,760 141,599 142,016 139,149 137,891 3.99%
NOSH 120,857 119,842 119,800 119,999 120,352 119,956 119,905 0.52%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 3.51% 7.05% 10.31% 5.82% 9.39% 3.86% 4.37% -
ROE 0.29% 4.21% 3.76% 1.34% 0.72% 3.93% 2.77% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 9.97 72.22 43.72 27.15 9.06 118.03 72.70 -73.37%
EPS 0.35 5.09 4.51 1.58 0.85 4.56 3.18 -77.00%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.21 1.21 1.20 1.18 1.18 1.16 1.15 3.44%
Adjusted Per Share Value based on latest NOSH - 119,589
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 10.04 72.13 43.65 27.15 9.08 117.99 72.64 -73.23%
EPS 0.35 5.08 4.50 1.58 0.85 4.56 3.18 -77.00%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.2186 1.2084 1.198 1.18 1.1835 1.1596 1.1491 3.98%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.80 0.75 0.98 1.02 0.80 0.68 0.70 -
P/RPS 8.02 1.04 2.24 3.76 8.83 0.58 0.96 311.18%
P/EPS 228.57 14.73 21.73 64.56 94.12 14.91 22.01 375.31%
EY 0.44 6.79 4.60 1.55 1.06 6.71 4.54 -78.87%
DY 0.00 2.00 0.00 0.00 0.00 2.21 0.00 -
P/NAPS 0.66 0.62 0.82 0.86 0.68 0.59 0.61 5.38%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 19/01/12 28/10/11 29/07/11 27/04/11 27/01/11 27/10/10 29/07/10 -
Price 0.71 0.80 0.89 0.96 1.15 0.62 0.68 -
P/RPS 7.12 1.11 2.04 3.54 12.70 0.53 0.94 285.21%
P/EPS 202.86 15.72 19.73 60.76 135.29 13.60 21.38 347.57%
EY 0.49 6.36 5.07 1.65 0.74 7.35 4.68 -77.75%
DY 0.00 1.87 0.00 0.00 0.00 2.42 0.00 -
P/NAPS 0.59 0.66 0.74 0.81 0.97 0.53 0.59 0.00%

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

Post a Comment