[MELATI] QoQ Cumulative Quarter Result on 30-Nov-2011 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- -93.07%
YoY- -58.65%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 125,791 79,686 30,644 12,049 86,550 52,381 32,580 145.10%
PBT 9,826 3,211 1,250 603 8,151 7,308 2,539 145.48%
Tax -2,669 -927 -380 -180 -2,051 -1,905 -643 157.16%
NP 7,157 2,284 870 423 6,100 5,403 1,896 141.46%
-
NP to SH 7,157 2,284 870 423 6,100 5,403 1,896 141.46%
-
Tax Rate 27.16% 28.87% 30.40% 29.85% 25.16% 26.07% 25.32% -
Total Cost 118,634 77,402 29,774 11,626 80,450 46,978 30,684 145.33%
-
Net Worth 151,052 145,889 145,397 146,237 145,009 143,760 141,599 4.38%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 1,798 - - - 1,797 - - -
Div Payout % 25.13% - - - 29.47% - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 151,052 145,889 145,397 146,237 145,009 143,760 141,599 4.38%
NOSH 119,882 119,581 119,178 120,857 119,842 119,800 119,999 -0.06%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 5.69% 2.87% 2.84% 3.51% 7.05% 10.31% 5.82% -
ROE 4.74% 1.57% 0.60% 0.29% 4.21% 3.76% 1.34% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 104.93 66.64 25.71 9.97 72.22 43.72 27.15 145.26%
EPS 5.97 1.91 0.73 0.35 5.09 4.51 1.58 141.61%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.26 1.22 1.22 1.21 1.21 1.20 1.18 4.44%
Adjusted Per Share Value based on latest NOSH - 120,857
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 104.83 66.41 25.54 10.04 72.13 43.65 27.15 145.11%
EPS 5.96 1.90 0.72 0.35 5.08 4.50 1.58 141.34%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.2588 1.2157 1.2116 1.2186 1.2084 1.198 1.18 4.38%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.62 0.67 0.75 0.80 0.75 0.98 1.02 -
P/RPS 0.59 1.01 2.92 8.02 1.04 2.24 3.76 -70.74%
P/EPS 10.39 35.08 102.74 228.57 14.73 21.73 64.56 -70.24%
EY 9.63 2.85 0.97 0.44 6.79 4.60 1.55 236.09%
DY 2.42 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.61 0.66 0.62 0.82 0.86 -31.15%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/10/12 25/07/12 24/04/12 19/01/12 28/10/11 29/07/11 27/04/11 -
Price 0.60 0.62 0.70 0.71 0.80 0.89 0.96 -
P/RPS 0.57 0.93 2.72 7.12 1.11 2.04 3.54 -70.23%
P/EPS 10.05 32.46 95.89 202.86 15.72 19.73 60.76 -69.70%
EY 9.95 3.08 1.04 0.49 6.36 5.07 1.65 229.50%
DY 2.50 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.48 0.51 0.57 0.59 0.66 0.74 0.81 -29.33%

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