[MELATI] YoY Annualized Quarter Result on 29-Feb-2020 [#2]

Announcement Date
11-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
29-Feb-2020 [#2]
Profit Trend
QoQ- 73.84%
YoY- 129.3%
View:
Show?
Annualized Quarter Result
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Revenue 72,196 77,748 132,200 325,698 208,192 182,036 112,510 -7.12%
PBT 15,036 10,896 3,754 5,604 4,522 3,588 4,444 22.51%
Tax -3,082 -2,942 -1,560 -1,550 -2,754 -1,548 -2,418 4.12%
NP 11,954 7,954 2,194 4,054 1,768 2,040 2,026 34.40%
-
NP to SH 11,954 7,954 2,194 4,054 1,768 2,040 2,026 34.40%
-
Tax Rate 20.50% 27.00% 41.56% 27.66% 60.90% 43.14% 54.41% -
Total Cost 60,242 69,794 130,006 321,644 206,424 179,996 110,484 -9.61%
-
Net Worth 235,138 216,515 212,363 213,677 211,597 211,242 210,138 1.89%
Dividend
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Net Worth 235,138 216,515 212,363 213,677 211,597 211,242 210,138 1.89%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
NP Margin 16.56% 10.23% 1.66% 1.24% 0.85% 1.12% 1.80% -
ROE 5.08% 3.67% 1.03% 1.90% 0.84% 0.97% 0.96% -
Per Share
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 62.33 66.79 113.30 274.36 175.14 152.53 94.23 -6.65%
EPS 10.32 6.84 1.88 3.42 1.48 1.70 1.70 35.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.86 1.82 1.80 1.78 1.77 1.76 2.40%
Adjusted Per Share Value based on latest NOSH - 120,000
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 60.16 64.79 110.17 271.42 173.49 151.70 93.76 -7.12%
EPS 9.96 6.63 1.83 3.38 1.47 1.70 1.69 34.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9595 1.8043 1.7697 1.7807 1.7633 1.7604 1.7512 1.88%
Price Multiplier on Financial Quarter End Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.58 0.60 0.53 0.47 0.50 0.68 0.84 -
P/RPS 0.93 0.90 0.47 0.17 0.29 0.45 0.89 0.73%
P/EPS 5.62 8.78 28.19 13.76 33.62 39.78 49.50 -30.40%
EY 17.79 11.39 3.55 7.27 2.97 2.51 2.02 43.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.29 0.26 0.28 0.38 0.48 -8.05%
Price Multiplier on Announcement Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 19/04/23 28/04/22 27/04/21 11/06/20 25/04/19 23/04/18 27/04/17 -
Price 0.54 0.585 0.56 0.40 0.465 0.69 0.89 -
P/RPS 0.87 0.88 0.49 0.15 0.27 0.45 0.94 -1.28%
P/EPS 5.23 8.56 29.78 11.71 31.27 40.37 52.45 -31.89%
EY 19.11 11.68 3.36 8.54 3.20 2.48 1.91 46.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.31 0.22 0.26 0.39 0.51 -10.05%

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