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

Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- -72.26%
YoY- -58.65%
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 219,576 265,940 160,844 48,196 43,592 143,924 166,764 4.68%
PBT 17,920 27,384 8,740 2,412 5,532 8,372 16,728 1.15%
Tax -4,872 -7,448 -2,160 -720 -1,440 -2,360 -4,120 2.83%
NP 13,048 19,936 6,580 1,692 4,092 6,012 12,608 0.57%
-
NP to SH 13,048 19,936 6,580 1,692 4,092 6,012 12,608 0.57%
-
Tax Rate 27.19% 27.20% 24.71% 29.85% 26.03% 28.19% 24.63% -
Total Cost 206,528 246,004 154,264 46,504 39,500 137,912 154,156 4.99%
-
Net Worth 180,425 166,532 152,492 146,237 142,016 138,275 131,832 5.36%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 180,425 166,532 152,492 146,237 142,016 138,275 131,832 5.36%
NOSH 119,487 119,807 120,072 120,857 120,352 120,240 119,847 -0.05%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 5.94% 7.50% 4.09% 3.51% 9.39% 4.18% 7.56% -
ROE 7.23% 11.97% 4.31% 1.16% 2.88% 4.35% 9.56% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 183.77 221.97 133.96 39.88 36.22 119.70 139.15 4.74%
EPS 10.92 16.64 5.48 1.40 3.40 5.00 10.52 0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.39 1.27 1.21 1.18 1.15 1.10 5.41%
Adjusted Per Share Value based on latest NOSH - 120,857
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 182.98 221.62 134.04 40.16 36.33 119.94 138.97 4.68%
EPS 10.87 16.61 5.48 1.41 3.41 5.01 10.51 0.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5035 1.3878 1.2708 1.2186 1.1835 1.1523 1.0986 5.36%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 1.15 0.99 0.60 0.80 0.80 0.71 0.70 -
P/RPS 0.63 0.45 0.45 2.01 2.21 0.59 0.50 3.92%
P/EPS 10.53 5.95 10.95 57.14 23.53 14.20 6.65 7.95%
EY 9.50 16.81 9.13 1.75 4.25 7.04 15.03 -7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.71 0.47 0.66 0.68 0.62 0.64 2.90%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 29/01/15 27/01/14 29/01/13 19/01/12 27/01/11 27/01/10 21/01/09 -
Price 1.09 0.94 0.59 0.71 1.15 0.75 0.80 -
P/RPS 0.59 0.42 0.44 1.78 3.18 0.63 0.57 0.57%
P/EPS 9.98 5.65 10.77 50.71 33.82 15.00 7.60 4.64%
EY 10.02 17.70 9.29 1.97 2.96 6.67 13.15 -4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.46 0.59 0.97 0.65 0.73 -0.22%

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