[MELATI] QoQ Quarter Result on 30-Nov-2009 [#1]

Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- -69.56%
YoY- -52.32%
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 54,415 30,888 20,303 35,981 57,877 47,385 31,163 44.85%
PBT 2,368 1,574 1,659 2,093 5,482 4,305 2,041 10.38%
Tax -712 -443 -480 -590 -544 -1,246 -500 26.49%
NP 1,656 1,131 1,179 1,503 4,938 3,059 1,541 4.90%
-
NP to SH 1,656 1,131 1,179 1,503 4,938 3,059 1,541 4.90%
-
Tax Rate 30.07% 28.14% 28.93% 28.19% 9.92% 28.94% 24.50% -
Total Cost 52,759 29,757 19,124 34,478 52,939 44,326 29,622 46.77%
-
Net Worth 139,199 138,367 139,555 138,275 119,961 131,956 133,633 2.75%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 1,800 - - - 2,999 - - -
Div Payout % 108.70% - - - 60.73% - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 139,199 138,367 139,555 138,275 119,961 131,956 133,633 2.75%
NOSH 120,000 120,319 120,306 120,240 119,961 119,960 120,390 -0.21%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 3.04% 3.66% 5.81% 4.18% 8.53% 6.46% 4.94% -
ROE 1.19% 0.82% 0.84% 1.09% 4.12% 2.32% 1.15% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 45.35 25.67 16.88 29.92 48.25 39.50 25.88 45.19%
EPS 1.38 0.94 0.98 1.25 4.12 2.55 1.28 5.12%
DPS 1.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.16 1.15 1.16 1.15 1.00 1.10 1.11 2.97%
Adjusted Per Share Value based on latest NOSH - 120,240
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 45.35 25.74 16.92 29.98 48.23 39.49 25.97 44.86%
EPS 1.38 0.94 0.98 1.25 4.12 2.55 1.28 5.12%
DPS 1.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.16 1.1531 1.163 1.1523 0.9997 1.0996 1.1136 2.75%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.68 0.70 0.80 0.71 0.75 0.65 0.61 -
P/RPS 1.50 2.73 4.74 2.37 1.55 1.65 2.36 -26.01%
P/EPS 49.28 74.47 81.63 56.80 18.22 25.49 47.66 2.24%
EY 2.03 1.34 1.23 1.76 5.49 3.92 2.10 -2.22%
DY 2.21 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.59 0.61 0.69 0.62 0.75 0.59 0.55 4.77%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 29/07/10 23/04/10 27/01/10 28/10/09 29/07/09 29/04/09 -
Price 0.62 0.68 0.69 0.75 0.74 0.80 0.60 -
P/RPS 1.37 2.65 4.09 2.51 1.53 2.03 2.32 -29.54%
P/EPS 44.93 72.34 70.41 60.00 17.98 31.37 46.88 -2.78%
EY 2.23 1.38 1.42 1.67 5.56 3.19 2.13 3.09%
DY 2.42 0.00 0.00 0.00 3.38 0.00 0.00 -
P/NAPS 0.53 0.59 0.59 0.65 0.74 0.73 0.54 -1.23%

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