[MELATI] QoQ Quarter Result on 31-Aug-2008 [#4]

Announcement Date
28-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- 116.46%
YoY- -32.37%
View:
Show?
Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 47,385 31,163 41,691 71,200 54,964 42,839 39,537 12.81%
PBT 4,305 2,041 4,182 10,606 4,752 4,839 5,468 -14.72%
Tax -1,246 -500 -1,030 -2,978 -1,228 -1,213 -1,359 -5.61%
NP 3,059 1,541 3,152 7,628 3,524 3,626 4,109 -17.84%
-
NP to SH 3,059 1,541 3,152 7,628 3,524 3,626 4,109 -17.84%
-
Tax Rate 28.94% 24.50% 24.63% 28.08% 25.84% 25.07% 24.85% -
Total Cost 44,326 29,622 38,539 63,572 51,440 39,213 35,428 16.09%
-
Net Worth 131,956 133,633 131,832 128,332 121,062 124,868 120,146 6.44%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - 6,596 - - - -
Div Payout % - - - 86.48% - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 131,956 133,633 131,832 128,332 121,062 124,868 120,146 6.44%
NOSH 119,960 120,390 119,847 119,937 119,863 120,066 120,146 -0.10%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 6.46% 4.94% 7.56% 10.71% 6.41% 8.46% 10.39% -
ROE 2.32% 1.15% 2.39% 5.94% 2.91% 2.90% 3.42% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 39.50 25.88 34.79 59.36 45.86 35.68 32.91 12.92%
EPS 2.55 1.28 2.63 6.36 2.94 3.02 3.42 -17.75%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.10 1.11 1.10 1.07 1.01 1.04 1.00 6.55%
Adjusted Per Share Value based on latest NOSH - 119,937
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 39.49 25.97 34.74 59.33 45.80 35.70 32.95 12.81%
EPS 2.55 1.28 2.63 6.36 2.94 3.02 3.42 -17.75%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.0996 1.1136 1.0986 1.0694 1.0089 1.0406 1.0012 6.44%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.65 0.61 0.70 1.00 1.29 1.44 1.48 -
P/RPS 1.65 2.36 2.01 1.68 2.81 4.04 4.50 -48.73%
P/EPS 25.49 47.66 26.62 15.72 43.88 47.68 43.27 -29.70%
EY 3.92 2.10 3.76 6.36 2.28 2.10 2.31 42.22%
DY 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.64 0.93 1.28 1.38 1.48 -45.80%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/07/09 29/04/09 21/01/09 28/10/08 29/07/08 29/04/08 29/01/08 -
Price 0.80 0.60 0.80 1.06 1.07 1.30 1.50 -
P/RPS 2.03 2.32 2.30 1.79 2.33 3.64 4.56 -41.66%
P/EPS 31.37 46.88 30.42 16.67 36.39 43.05 43.86 -20.00%
EY 3.19 2.13 3.29 6.00 2.75 2.32 2.28 25.06%
DY 0.00 0.00 0.00 5.19 0.00 0.00 0.00 -
P/NAPS 0.73 0.54 0.73 0.99 1.06 1.25 1.50 -38.10%

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