[MELATI] YoY Annualized Quarter Result on 28-Feb-2011 [#2]

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Annualized Quarter Result
Revenue	289,020	180,440	61,288	65,160	112,566	145,708	164,752	9.81%
YoY %	60.18%	194.41%	-5.94%	-42.11%	-22.75%	-11.56%	-	-
Horiz. %	175.43%	109.52%	37.20%	39.55%	68.32%	88.44%	100.00%	-
PBT	28,098	14,418	2,500	5,078	7,506	12,446	20,614	5.29%
YoY %	94.88%	476.72%	-50.77%	-32.35%	-39.69%	-39.62%	-	-
Horiz. %	136.31%	69.94%	12.13%	24.63%	36.41%	60.38%	100.00%	-
Tax	-7,550	-4,542	-760	-1,286	-2,140	-3,060	-5,144	6.60%
YoY %	-66.23%	-497.63%	40.90%	39.91%	30.07%	40.51%	-	-
Horiz. %	146.77%	88.30%	14.77%	25.00%	41.60%	59.49%	100.00%	-
NP	20,548	9,876	1,740	3,792	5,366	9,386	15,470	4.84%
YoY %	108.06%	467.59%	-54.11%	-29.33%	-42.83%	-39.33%	-	-
Horiz. %	132.82%	63.84%	11.25%	24.51%	34.69%	60.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,548	9,876	1,740	3,792	5,366	9,386	15,470	4.84%
YoY %	108.06%	467.59%	-54.11%	-29.33%	-42.83%	-39.33%	-	-
Horiz. %	132.82%	63.84%	11.25%	24.51%	34.69%	60.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.87%	31.50%	30.40%	25.32%	28.51%	24.59%	24.95%	-
YoY %	-14.70%	3.62%	20.06%	-11.19%	15.94%	-1.44%	-	-
Horiz. %	107.70%	126.25%	121.84%	101.48%	114.27%	98.56%	100.00%	-
Total Cost	268,472	170,564	59,548	61,368	107,200	136,322	149,282	10.27%
YoY %	57.40%	186.43%	-2.97%	-42.75%	-21.36%	-8.68%	-	-
Horiz. %	179.84%	114.26%	39.89%	41.11%	71.81%	91.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	171,233	155,810	145,397	141,599	138,941	133,228	124,719	5.42%
YoY %	9.90%	7.16%	2.68%	1.91%	4.29%	6.82%	-	-
Horiz. %	137.30%	124.93%	116.58%	113.53%	111.40%	106.82%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Equity
Net Worth	171,233	155,810	145,397	141,599	138,941	133,228	124,719	5.42%
YoY %	9.90%	7.16%	2.68%	1.91%	4.29%	6.82%	-	-
Horiz. %	137.30%	124.93%	116.58%	113.53%	111.40%	106.82%	100.00%	-
NOSH	119,743	119,854	119,178	119,999	119,776	120,025	119,922	-0.02%
YoY %	-0.09%	0.57%	-0.68%	0.19%	-0.21%	0.09%	-	-
Horiz. %	99.85%	99.94%	99.38%	100.06%	99.88%	100.09%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Ratio Analysis
NP Margin	7.11%	5.47%	2.84%	5.82%	4.77%	6.44%	9.39%	-
YoY %	29.98%	92.61%	-51.20%	22.01%	-25.93%	-31.42%	-	-
Horiz. %	75.72%	58.25%	30.24%	61.98%	50.80%	68.58%	100.00%	-
ROE	12.00%	6.34%	1.20%	2.68%	3.86%	7.05%	12.40%	-
YoY %	89.27%	428.33%	-55.22%	-30.57%	-45.25%	-43.15%	-	-
Horiz. %	96.77%	51.13%	9.68%	21.61%	31.13%	56.85%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Per Share
RPS	241.37	150.55	51.43	54.30	93.98	121.40	137.38	9.84%
YoY %	60.33%	192.73%	-5.29%	-42.22%	-22.59%	-11.63%	-	-
Horiz. %	175.70%	109.59%	37.44%	39.53%	68.41%	88.37%	100.00%	-
EPS	17.16	8.24	1.46	3.16	4.48	7.82	12.90	4.86%
YoY %	108.25%	464.38%	-53.80%	-29.46%	-42.71%	-39.38%	-	-
Horiz. %	133.02%	63.88%	11.32%	24.50%	34.73%	60.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.43	1.30	1.22	1.18	1.16	1.11	1.04	5.44%
YoY %	10.00%	6.56%	3.39%	1.72%	4.50%	6.73%	-	-
Horiz. %	137.50%	125.00%	117.31%	113.46%	111.54%	106.73%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Adjusted Per Share Value based on latest NOSH - 119,589
RPS	240.85	150.37	51.07	54.30	93.81	121.42	137.29	9.81%
YoY %	60.17%	194.44%	-5.95%	-42.12%	-22.74%	-11.56%	-	-
Horiz. %	175.43%	109.53%	37.20%	39.55%	68.33%	88.44%	100.00%	-
EPS	17.12	8.23	1.45	3.16	4.47	7.82	12.89	4.84%
YoY %	108.02%	467.59%	-54.11%	-29.31%	-42.84%	-39.33%	-	-
Horiz. %	132.82%	63.85%	11.25%	24.52%	34.68%	60.67%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.4269	1.2984	1.2116	1.18	1.1578	1.1102	1.0393	5.42%
YoY %	9.90%	7.16%	2.68%	1.92%	4.29%	6.82%	-	-
Horiz. %	137.29%	124.93%	116.58%	113.54%	111.40%	106.82%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	-
Price	0.99	0.59	0.75	1.02	0.80	0.61	1.44	-
P/RPS	0.41	0.39	1.46	1.88	0.85	0.50	1.05	-14.50%
YoY %	5.13%	-73.29%	-22.34%	121.18%	70.00%	-52.38%	-	-
Horiz. %	39.05%	37.14%	139.05%	179.05%	80.95%	47.62%	100.00%	-
P/EPS	5.77	7.16	51.37	32.28	17.86	7.80	11.16	-10.40%
YoY %	-19.41%	-86.06%	59.14%	80.74%	128.97%	-30.11%	-	-
Horiz. %	51.70%	64.16%	460.30%	289.25%	160.04%	69.89%	100.00%	-
EY	17.33	13.97	1.95	3.10	5.60	12.82	8.96	11.61%
YoY %	24.05%	616.41%	-37.10%	-44.64%	-56.32%	43.08%	-	-
Horiz. %	193.42%	155.92%	21.76%	34.60%	62.50%	143.08%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.69	0.45	0.61	0.86	0.69	0.55	1.38	-10.90%
YoY %	53.33%	-26.23%	-29.07%	24.64%	25.45%	-60.14%	-	-
Horiz. %	50.00%	32.61%	44.20%	62.32%	50.00%	39.86%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Announcement Date
Date	29/04/14	29/04/13	24/04/12	27/04/11	23/04/10	29/04/09	29/04/08	-
Price	0.96	0.59	0.70	0.96	0.69	0.60	1.30	-
P/RPS	0.40	0.39	1.36	1.77	0.73	0.49	0.95	-13.41%
YoY %	2.56%	-71.32%	-23.16%	142.47%	48.98%	-48.42%	-	-
Horiz. %	42.11%	41.05%	143.16%	186.32%	76.84%	51.58%	100.00%	-
P/EPS	5.59	7.16	47.95	30.38	15.40	7.67	10.08	-9.35%
YoY %	-21.93%	-85.07%	57.83%	97.27%	100.78%	-23.91%	-	-
Horiz. %	55.46%	71.03%	475.69%	301.39%	152.78%	76.09%	100.00%	-
EY	17.88	13.97	2.09	3.29	6.49	13.03	9.92	10.31%
YoY %	27.99%	568.42%	-36.47%	-49.31%	-50.19%	31.35%	-	-
Horiz. %	180.24%	140.83%	21.07%	33.17%	65.42%	131.35%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.67	0.45	0.57	0.81	0.59	0.54	1.25	-9.86%
YoY %	48.89%	-21.05%	-29.63%	37.29%	9.26%	-56.80%	-	-
Horiz. %	53.60%	36.00%	45.60%	64.80%	47.20%	43.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos