[MELATI] QoQ Cumulative Quarter Result on 31-Aug-2010 [#4]

Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- 43.46%
YoY- -56.9%
View:
Show?
Cumulative Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 52,381 32,580 10,898 141,586 87,171 56,283 35,981 28.47%
PBT 7,308 2,539 1,383 7,694 5,326 3,753 2,093 130.32%
Tax -1,905 -643 -360 -2,224 -1,513 -1,070 -590 118.61%
NP 5,403 1,896 1,023 5,470 3,813 2,683 1,503 134.84%
-
NP to SH 5,403 1,896 1,023 5,470 3,813 2,683 1,503 134.84%
-
Tax Rate 26.07% 25.32% 26.03% 28.91% 28.41% 28.51% 28.19% -
Total Cost 46,978 30,684 9,875 136,116 83,358 53,600 34,478 22.92%
-
Net Worth 143,760 141,599 142,016 139,149 137,891 138,941 138,275 2.62%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - 1,799 - - - -
Div Payout % - - - 32.89% - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 143,760 141,599 142,016 139,149 137,891 138,941 138,275 2.62%
NOSH 119,800 119,999 120,352 119,956 119,905 119,776 120,240 -0.24%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 10.31% 5.82% 9.39% 3.86% 4.37% 4.77% 4.18% -
ROE 3.76% 1.34% 0.72% 3.93% 2.77% 1.93% 1.09% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 43.72 27.15 9.06 118.03 72.70 46.99 29.92 28.79%
EPS 4.51 1.58 0.85 4.56 3.18 2.24 1.25 135.42%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.20 1.18 1.18 1.16 1.15 1.16 1.15 2.88%
Adjusted Per Share Value based on latest NOSH - 120,000
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 43.65 27.15 9.08 117.99 72.64 46.90 29.98 28.48%
EPS 4.50 1.58 0.85 4.56 3.18 2.24 1.25 135.07%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.198 1.18 1.1835 1.1596 1.1491 1.1578 1.1523 2.62%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.98 1.02 0.80 0.68 0.70 0.80 0.71 -
P/RPS 2.24 3.76 8.83 0.58 0.96 1.70 2.37 -3.69%
P/EPS 21.73 64.56 94.12 14.91 22.01 35.71 56.80 -47.33%
EY 4.60 1.55 1.06 6.71 4.54 2.80 1.76 89.85%
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.68 0.59 0.61 0.69 0.62 20.50%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 27/04/11 27/01/11 27/10/10 29/07/10 23/04/10 27/01/10 -
Price 0.89 0.96 1.15 0.62 0.68 0.69 0.75 -
P/RPS 2.04 3.54 12.70 0.53 0.94 1.47 2.51 -12.92%
P/EPS 19.73 60.76 135.29 13.60 21.38 30.80 60.00 -52.39%
EY 5.07 1.65 0.74 7.35 4.68 3.25 1.67 109.80%
DY 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.97 0.53 0.59 0.59 0.65 9.03%

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