[MELATI] QoQ Cumulative Quarter Result on 31-Aug-2015 [#4]

Announcement Date
28-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-Aug-2015 [#4]
Profit Trend
QoQ- 41.68%
YoY- -59.62%
View:
Show?
Cumulative Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 36,901 36,901 19,706 178,813 154,325 108,062 54,894 -27.23%
PBT 9,622 9,622 1,502 10,859 8,080 6,485 4,480 84.38%
Tax -239 -239 -435 -3,055 -2,572 -1,804 -1,218 -72.84%
NP 9,383 9,383 1,067 7,804 5,508 4,681 3,262 132.96%
-
NP to SH 9,383 9,383 1,067 7,804 5,508 4,681 3,262 132.96%
-
Tax Rate 2.48% 2.48% 28.96% 28.13% 31.83% 27.82% 27.19% -
Total Cost 27,518 27,518 18,639 171,009 148,817 103,381 51,632 -39.57%
-
Net Worth 191,245 0 183,428 181,655 179,219 181,972 180,425 4.77%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - 2,091 - - - -
Div Payout % - - - 26.80% - - - -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 191,245 0 183,428 181,655 179,219 181,972 180,425 4.77%
NOSH 119,528 119,528 119,887 119,509 119,479 119,718 119,487 0.02%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 25.43% 25.43% 5.41% 4.36% 3.57% 4.33% 5.94% -
ROE 4.91% 0.00% 0.58% 4.30% 3.07% 2.57% 1.81% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 30.87 30.87 16.44 149.62 129.16 90.26 45.94 -27.25%
EPS 7.85 7.85 0.89 6.53 4.61 3.91 2.73 132.89%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 1.60 0.00 1.53 1.52 1.50 1.52 1.51 4.74%
Adjusted Per Share Value based on latest NOSH - 119,635
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 30.75 30.75 16.42 149.01 128.60 90.05 45.75 -27.24%
EPS 7.82 7.82 0.89 6.50 4.59 3.90 2.72 132.86%
DPS 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
NAPS 1.5937 0.00 1.5286 1.5138 1.4935 1.5164 1.5035 4.77%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.76 0.70 0.92 0.98 1.27 1.20 1.15 -
P/RPS 2.46 2.27 5.60 0.65 0.98 1.33 2.50 -1.28%
P/EPS 9.68 8.92 103.37 15.01 27.55 30.69 42.12 -69.18%
EY 10.33 11.21 0.97 6.66 3.63 3.26 2.37 224.90%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.48 0.00 0.60 0.64 0.85 0.79 0.76 -30.77%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 27/04/16 - 28/01/16 28/10/15 27/07/15 30/04/15 29/01/15 -
Price 0.815 0.00 0.80 0.92 1.08 1.12 1.09 -
P/RPS 2.64 0.00 4.87 0.61 0.84 1.24 2.37 9.01%
P/EPS 10.38 0.00 89.89 14.09 23.43 28.64 39.93 -65.98%
EY 9.63 0.00 1.11 7.10 4.27 3.49 2.50 194.31%
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 0.52 0.61 0.72 0.74 0.72 -24.12%

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