[MELATI] QoQ Cumulative Quarter Result on 30-Nov-2016 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
19-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
30-Nov-2016 [#1]
Profit Trend
QoQ- -98.33%
YoY- -52.76%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 168,048 88,490 56,255 21,808 103,863 50,158 36,901 173.98%
PBT 3,909 3,630 2,222 958 30,336 17,285 9,622 -45.05%
Tax -1,483 -2,103 -1,209 -454 -166 -255 -239 236.55%
NP 2,426 1,527 1,013 504 30,170 17,030 9,383 -59.31%
-
NP to SH 2,426 1,527 1,013 504 30,170 17,030 9,383 -59.31%
-
Tax Rate 37.94% 57.93% 54.41% 47.39% 0.55% 1.48% 2.48% -
Total Cost 165,622 86,963 55,242 21,304 73,693 33,128 27,518 229.79%
-
Net Worth 210,101 208,934 210,138 211,200 210,293 197,189 191,245 6.45%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 1,193 - - - 2,090 - - -
Div Payout % 49.21% - - - 6.93% - - -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 210,101 208,934 210,138 211,200 210,293 197,189 191,245 6.45%
NOSH 120,000 120,000 120,000 120,000 119,485 119,508 119,528 0.26%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 1.44% 1.73% 1.80% 2.31% 29.05% 33.95% 25.43% -
ROE 1.15% 0.73% 0.48% 0.24% 14.35% 8.64% 4.91% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 140.77 74.12 47.12 18.17 86.93 41.97 30.87 174.23%
EPS 2.03 1.28 0.85 0.42 25.25 14.25 7.85 -59.31%
DPS 1.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 1.76 1.75 1.76 1.76 1.76 1.65 1.60 6.54%
Adjusted Per Share Value based on latest NOSH - 120,000
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 140.04 73.74 46.88 18.17 86.55 41.80 30.75 173.99%
EPS 2.02 1.27 0.84 0.42 25.14 14.19 7.82 -59.34%
DPS 0.99 0.00 0.00 0.00 1.74 0.00 0.00 -
NAPS 1.7508 1.7411 1.7512 1.76 1.7524 1.6432 1.5937 6.44%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.83 0.845 0.84 0.88 0.765 0.75 0.76 -
P/RPS 0.59 1.14 1.78 4.84 0.88 1.79 2.46 -61.29%
P/EPS 40.84 66.07 99.01 209.52 3.03 5.26 9.68 160.41%
EY 2.45 1.51 1.01 0.48 33.01 19.00 10.33 -61.58%
DY 1.20 0.00 0.00 0.00 2.29 0.00 0.00 -
P/NAPS 0.47 0.48 0.48 0.50 0.43 0.45 0.48 -1.38%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 25/10/17 26/07/17 27/04/17 19/01/17 26/10/16 26/07/16 27/04/16 -
Price 0.815 0.845 0.89 0.91 0.715 0.735 0.815 -
P/RPS 0.58 1.14 1.89 5.01 0.82 1.75 2.64 -63.48%
P/EPS 40.10 66.07 104.90 216.67 2.83 5.16 10.38 145.60%
EY 2.49 1.51 0.95 0.46 35.31 19.39 9.63 -59.31%
DY 1.23 0.00 0.00 0.00 2.45 0.00 0.00 -
P/NAPS 0.46 0.48 0.51 0.52 0.41 0.45 0.51 -6.63%

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