[MELATI] QoQ Quarter Result on 30-Nov-2011 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- -39.31%
YoY- -58.65%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 46,105 49,042 18,596 12,049 34,169 19,802 16,856 94.98%
PBT 6,615 1,961 647 603 843 4,768 1,156 218.23%
Tax -1,743 -547 -200 -180 -146 -1,261 -283 234.15%
NP 4,872 1,414 447 423 697 3,507 873 212.99%
-
NP to SH 4,872 1,414 447 423 697 3,507 873 212.99%
-
Tax Rate 26.35% 27.89% 30.91% 29.85% 17.32% 26.45% 24.48% -
Total Cost 41,233 47,628 18,149 11,626 33,472 16,295 15,983 87.56%
-
Net Worth 150,828 146,193 147,389 146,237 145,408 143,631 141,115 4.51%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 1,795 - - - 1,802 - - -
Div Payout % 36.86% - - - 258.62% - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 150,828 146,193 147,389 146,237 145,408 143,631 141,115 4.51%
NOSH 119,705 119,830 120,810 120,857 120,172 119,692 119,589 0.06%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 10.57% 2.88% 2.40% 3.51% 2.04% 17.71% 5.18% -
ROE 3.23% 0.97% 0.30% 0.29% 0.48% 2.44% 0.62% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 38.52 40.93 15.39 9.97 28.43 16.54 14.09 94.92%
EPS 4.07 1.18 0.37 0.35 0.58 2.93 0.73 212.79%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.26 1.22 1.22 1.21 1.21 1.20 1.18 4.44%
Adjusted Per Share Value based on latest NOSH - 120,857
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 38.42 40.87 15.50 10.04 28.47 16.50 14.05 94.95%
EPS 4.06 1.18 0.37 0.35 0.58 2.92 0.73 212.27%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.2569 1.2183 1.2282 1.2186 1.2117 1.1969 1.176 4.51%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.62 0.67 0.75 0.80 0.75 0.98 1.02 -
P/RPS 1.61 1.64 4.87 8.02 2.64 5.92 7.24 -63.12%
P/EPS 15.23 56.78 202.70 228.57 129.31 33.45 139.73 -77.02%
EY 6.56 1.76 0.49 0.44 0.77 2.99 0.72 333.31%
DY 2.42 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.61 0.66 0.62 0.82 0.86 -31.15%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/10/12 25/07/12 24/04/12 19/01/12 28/10/11 29/07/11 27/04/11 -
Price 0.60 0.62 0.70 0.71 0.80 0.89 0.96 -
P/RPS 1.56 1.51 4.55 7.12 2.81 5.38 6.81 -62.39%
P/EPS 14.74 52.54 189.19 202.86 137.93 30.38 131.51 -76.59%
EY 6.78 1.90 0.53 0.49 0.72 3.29 0.76 327.29%
DY 2.50 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.48 0.51 0.57 0.59 0.66 0.74 0.81 -29.33%

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