[MELATI] QoQ Quarter Result on 30-Nov-2006 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 79,872 55,132 27,534 0 0 0 0 -
PBT 15,508 13,958 6,040 0 0 0 0 -
Tax -4,229 -3,760 -1,220 0 0 0 0 -
NP 11,279 10,198 4,820 0 0 0 0 -
-
NP to SH 11,279 10,198 4,820 0 0 0 0 -
-
Tax Rate 27.27% 26.94% 20.20% - - - - -
Total Cost 68,593 44,934 22,714 0 0 0 0 -
-
Net Worth 116,513 100,834 38,653 0 0 0 0 -
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 9,008 - - - - - - -
Div Payout % 79.87% - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 116,513 100,834 38,653 0 0 0 0 -
NOSH 120,117 114,584 58,566 0 0 0 0 -
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 14.12% 18.50% 17.51% 0.00% 0.00% 0.00% 0.00% -
ROE 9.68% 10.11% 12.47% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 66.50 48.11 47.01 0.00 0.00 0.00 0.00 -
EPS 9.39 8.90 8.23 0.00 0.00 0.00 0.00 -
DPS 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.88 0.66 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 66.56 45.94 22.95 0.00 0.00 0.00 0.00 -
EPS 9.40 8.50 4.02 0.00 0.00 0.00 0.00 -
DPS 7.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9709 0.8403 0.3221 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/08/07 31/05/07 - - - - - -
Price 1.43 1.48 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.15 3.08 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.23 16.63 0.00 0.00 0.00 0.00 0.00 -
EY 6.57 6.01 0.00 0.00 0.00 0.00 0.00 -
DY 5.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.68 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 24/10/07 26/07/07 25/04/07 - - - - -
Price 1.49 1.55 1.53 0.00 0.00 0.00 0.00 -
P/RPS 2.24 3.22 3.25 0.00 0.00 0.00 0.00 -
P/EPS 15.87 17.42 18.59 0.00 0.00 0.00 0.00 -
EY 6.30 5.74 5.38 0.00 0.00 0.00 0.00 -
DY 5.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.76 2.32 0.00 0.00 0.00 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