[MELATI] YoY Annualized Quarter Result on 28-Feb-2018 [#2]

Announcement Date
23-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
28-Feb-2018 [#2]
Profit Trend
QoQ- -15.56%
YoY- 0.69%
View:
Show?
Annualized Quarter Result
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Revenue 132,200 325,698 208,192 182,036 112,510 73,802 73,802 12.35%
PBT 3,754 5,604 4,522 3,588 4,444 19,244 19,244 -27.85%
Tax -1,560 -1,550 -2,754 -1,548 -2,418 -478 -478 26.65%
NP 2,194 4,054 1,768 2,040 2,026 18,766 18,766 -34.87%
-
NP to SH 2,194 4,054 1,768 2,040 2,026 18,766 18,766 -34.87%
-
Tax Rate 41.56% 27.66% 60.90% 43.14% 54.41% 2.48% 2.48% -
Total Cost 130,006 321,644 206,424 179,996 110,484 55,036 55,036 18.73%
-
Net Worth 212,363 213,677 211,597 211,242 210,138 191,245 0 -
Dividend
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Net Worth 212,363 213,677 211,597 211,242 210,138 191,245 0 -
NOSH 120,000 120,000 120,000 120,000 120,000 119,528 119,528 0.07%
Ratio Analysis
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
NP Margin 1.66% 1.24% 0.85% 1.12% 1.80% 25.43% 25.43% -
ROE 1.03% 1.90% 0.84% 0.97% 0.96% 9.81% 0.00% -
Per Share
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
RPS 113.30 274.36 175.14 152.53 94.23 61.74 61.74 12.89%
EPS 1.88 3.42 1.48 1.70 1.70 15.70 15.70 -34.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.80 1.78 1.77 1.76 1.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,000
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
RPS 110.17 271.42 173.49 151.70 93.76 61.50 61.50 12.35%
EPS 1.83 3.38 1.47 1.70 1.69 15.64 15.64 -34.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7697 1.7807 1.7633 1.7604 1.7512 1.5937 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Date 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 -
Price 0.53 0.47 0.50 0.68 0.84 0.76 0.70 -
P/RPS 0.47 0.17 0.29 0.45 0.89 1.23 1.13 -16.07%
P/EPS 28.19 13.76 33.62 39.78 49.50 4.84 4.46 44.53%
EY 3.55 7.27 2.97 2.51 2.02 20.66 22.43 -30.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.28 0.38 0.48 0.48 0.00 -
Price Multiplier on Announcement Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Date 27/04/21 11/06/20 25/04/19 23/04/18 27/04/17 27/04/16 - -
Price 0.56 0.40 0.465 0.69 0.89 0.815 0.00 -
P/RPS 0.49 0.15 0.27 0.45 0.94 1.32 0.00 -
P/EPS 29.78 11.71 31.27 40.37 52.45 5.19 0.00 -
EY 3.36 8.54 3.20 2.48 1.91 19.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.22 0.26 0.39 0.51 0.51 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