[MELATI] QoQ Cumulative Quarter Result on 30-Nov-2015 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- -86.33%
YoY- -67.29%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 50,158 36,901 36,901 19,706 178,813 154,325 108,062 -45.75%
PBT 17,285 9,622 9,622 1,502 10,859 8,080 6,485 118.42%
Tax -255 -239 -239 -435 -3,055 -2,572 -1,804 -78.96%
NP 17,030 9,383 9,383 1,067 7,804 5,508 4,681 179.88%
-
NP to SH 17,030 9,383 9,383 1,067 7,804 5,508 4,681 179.88%
-
Tax Rate 1.48% 2.48% 2.48% 28.96% 28.13% 31.83% 27.82% -
Total Cost 33,128 27,518 27,518 18,639 171,009 148,817 103,381 -59.62%
-
Net Worth 197,189 191,245 0 183,428 181,655 179,219 181,972 6.60%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - - - - 2,091 - - -
Div Payout % - - - - 26.80% - - -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 197,189 191,245 0 183,428 181,655 179,219 181,972 6.60%
NOSH 119,508 119,528 119,528 119,887 119,509 119,479 119,718 -0.13%
Ratio Analysis
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 33.95% 25.43% 25.43% 5.41% 4.36% 3.57% 4.33% -
ROE 8.64% 4.91% 0.00% 0.58% 4.30% 3.07% 2.57% -
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 41.97 30.87 30.87 16.44 149.62 129.16 90.26 -45.67%
EPS 14.25 7.85 7.85 0.89 6.53 4.61 3.91 180.28%
DPS 0.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 1.65 1.60 0.00 1.53 1.52 1.50 1.52 6.75%
Adjusted Per Share Value based on latest NOSH - 119,887
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 41.80 30.75 30.75 16.42 149.01 128.60 90.05 -45.75%
EPS 14.19 7.82 7.82 0.89 6.50 4.59 3.90 179.91%
DPS 0.00 0.00 0.00 0.00 1.74 0.00 0.00 -
NAPS 1.6432 1.5937 0.00 1.5286 1.5138 1.4935 1.5164 6.60%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.75 0.76 0.70 0.92 0.98 1.27 1.20 -
P/RPS 1.79 2.46 2.27 5.60 0.65 0.98 1.33 26.70%
P/EPS 5.26 9.68 8.92 103.37 15.01 27.55 30.69 -75.47%
EY 19.00 10.33 11.21 0.97 6.66 3.63 3.26 307.46%
DY 0.00 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.45 0.48 0.00 0.60 0.64 0.85 0.79 -36.14%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 26/07/16 27/04/16 - 28/01/16 28/10/15 27/07/15 30/04/15 -
Price 0.735 0.815 0.00 0.80 0.92 1.08 1.12 -
P/RPS 1.75 2.64 0.00 4.87 0.61 0.84 1.24 31.59%
P/EPS 5.16 10.38 0.00 89.89 14.09 23.43 28.64 -74.48%
EY 19.39 9.63 0.00 1.11 7.10 4.27 3.49 292.21%
DY 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 0.45 0.51 0.00 0.52 0.61 0.72 0.74 -32.72%

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