[MELATI] YoY Annualized Quarter Result on 30-Nov-2012 [#1]

Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -8.06%
YoY- 288.89%
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 78,824 219,576 265,940 160,844 48,196 43,592 143,924 -9.54%
PBT 6,008 17,920 27,384 8,740 2,412 5,532 8,372 -5.37%
Tax -1,740 -4,872 -7,448 -2,160 -720 -1,440 -2,360 -4.95%
NP 4,268 13,048 19,936 6,580 1,692 4,092 6,012 -5.54%
-
NP to SH 4,268 13,048 19,936 6,580 1,692 4,092 6,012 -5.54%
-
Tax Rate 28.96% 27.19% 27.20% 24.71% 29.85% 26.03% 28.19% -
Total Cost 74,556 206,528 246,004 154,264 46,504 39,500 137,912 -9.73%
-
Net Worth 183,428 180,425 166,532 152,492 146,237 142,016 138,275 4.82%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 183,428 180,425 166,532 152,492 146,237 142,016 138,275 4.82%
NOSH 119,887 119,487 119,807 120,072 120,857 120,352 120,240 -0.04%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 5.41% 5.94% 7.50% 4.09% 3.51% 9.39% 4.18% -
ROE 2.33% 7.23% 11.97% 4.31% 1.16% 2.88% 4.35% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 65.75 183.77 221.97 133.96 39.88 36.22 119.70 -9.49%
EPS 3.56 10.92 16.64 5.48 1.40 3.40 5.00 -5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.51 1.39 1.27 1.21 1.18 1.15 4.87%
Adjusted Per Share Value based on latest NOSH - 120,072
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 65.69 182.98 221.62 134.04 40.16 36.33 119.94 -9.54%
EPS 3.56 10.87 16.61 5.48 1.41 3.41 5.01 -5.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5286 1.5035 1.3878 1.2708 1.2186 1.1835 1.1523 4.82%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.92 1.15 0.99 0.60 0.80 0.80 0.71 -
P/RPS 1.40 0.63 0.45 0.45 2.01 2.21 0.59 15.48%
P/EPS 25.84 10.53 5.95 10.95 57.14 23.53 14.20 10.48%
EY 3.87 9.50 16.81 9.13 1.75 4.25 7.04 -9.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.71 0.47 0.66 0.68 0.62 -0.54%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 28/01/16 29/01/15 27/01/14 29/01/13 19/01/12 27/01/11 27/01/10 -
Price 0.80 1.09 0.94 0.59 0.71 1.15 0.75 -
P/RPS 1.22 0.59 0.42 0.44 1.78 3.18 0.63 11.63%
P/EPS 22.47 9.98 5.65 10.77 50.71 33.82 15.00 6.96%
EY 4.45 10.02 17.70 9.29 1.97 2.96 6.67 -6.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.72 0.68 0.46 0.59 0.97 0.65 -3.64%

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