[MELATI] QoQ Quarter Result on 29-Feb-2024 [#2]

Announcement Date
25-Apr-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2024
Quarter
29-Feb-2024 [#2]
Profit Trend
QoQ- -3.82%
YoY- -95.76%
View:
Show?
Quarter Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 6,745 5,650 11,265 12,604 47,236 14,698 22,562 -55.12%
PBT 8,587 832 563 172 1,083 10,326 3,596 78.18%
Tax -869 -661 -412 -15 256 -835 -37 712.31%
NP 7,718 171 151 157 1,339 9,491 3,559 67.14%
-
NP to SH 7,718 171 151 157 1,339 9,491 3,559 67.14%
-
Tax Rate 10.12% 79.45% 73.18% 8.72% -23.64% 8.09% 1.03% -
Total Cost -973 5,479 11,114 12,447 45,897 5,207 19,003 -
-
Net Worth 252,348 244,245 245,563 245,402 245,402 244,255 235,138 4.79%
Dividend
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Div 1,157 - - - 1,157 - - -
Div Payout % 15.00% - - - 86.45% - - -
Equity
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Net Worth 252,348 244,245 245,563 245,402 245,402 244,255 235,138 4.79%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
NP Margin 114.43% 3.03% 1.34% 1.25% 2.83% 64.57% 15.77% -
ROE 3.06% 0.07% 0.06% 0.06% 0.55% 3.89% 1.51% -
Per Share
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 5.83 4.88 9.73 10.89 40.81 12.70 19.48 -55.09%
EPS 6.67 0.15 0.13 0.14 1.16 8.20 3.07 67.35%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.18 2.11 2.12 2.12 2.12 2.11 2.03 4.84%
Adjusted Per Share Value based on latest NOSH - 120,000
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 5.62 4.71 9.39 10.50 39.36 12.25 18.80 -55.12%
EPS 6.43 0.14 0.13 0.13 1.12 7.91 2.97 66.96%
DPS 0.96 0.00 0.00 0.00 0.96 0.00 0.00 -
NAPS 2.1029 2.0354 2.0464 2.045 2.045 2.0355 1.9595 4.79%
Price Multiplier on Financial Quarter End Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 -
Price 0.57 0.535 0.545 0.515 0.52 0.585 0.58 -
P/RPS 9.78 10.96 5.60 4.73 1.27 4.61 2.98 120.04%
P/EPS 8.55 362.16 418.07 379.71 44.95 7.14 18.88 -40.88%
EY 11.70 0.28 0.24 0.26 2.22 14.02 5.30 69.13%
DY 1.75 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.26 0.25 0.26 0.24 0.25 0.28 0.29 -6.99%
Price Multiplier on Announcement Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 29/10/24 30/07/24 25/04/24 30/01/24 27/10/23 28/07/23 19/04/23 -
Price 0.59 0.61 0.53 0.52 0.535 0.54 0.54 -
P/RPS 10.13 12.50 5.45 4.78 1.31 4.25 2.77 136.43%
P/EPS 8.85 412.93 406.56 383.40 46.25 6.59 17.57 -36.56%
EY 11.30 0.24 0.25 0.26 2.16 15.18 5.69 57.66%
DY 1.69 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.27 0.29 0.25 0.25 0.25 0.26 0.27 0.00%

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