[MELATI] YoY Annualized Quarter Result on 30-Nov-2021 [#1]

Announcement Date
25-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- 304.18%
YoY- 349.61%
View:
Show?
Annualized Quarter Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 50,416 54,144 85,164 166,532 237,684 161,800 176,788 -18.86%
PBT 688 15,688 11,480 4,384 4,004 3,816 3,108 -22.21%
Tax -60 -6,016 -2,200 -2,320 -1,672 -1,532 -692 -33.45%
NP 628 9,672 9,280 2,064 2,332 2,284 2,416 -20.10%
-
NP to SH 628 9,672 9,280 2,064 2,332 2,284 2,416 -20.10%
-
Tax Rate 8.72% 38.35% 19.16% 52.92% 41.76% 40.15% 22.27% -
Total Cost 49,788 44,472 75,884 164,468 235,352 159,516 174,372 -18.84%
-
Net Worth 245,402 231,914 214,187 213,447 211,303 210,929 210,084 2.62%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - 2,075 - - - -
Div Payout % - - - 100.56% - - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 245,402 231,914 214,187 213,447 211,303 210,929 210,084 2.62%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 1.25% 17.86% 10.90% 1.24% 0.98% 1.41% 1.37% -
ROE 0.26% 4.17% 4.33% 0.97% 1.10% 1.08% 1.15% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 43.55 46.69 73.16 141.22 200.22 135.77 148.11 -18.44%
EPS 0.56 8.36 7.96 1.76 1.96 1.92 2.04 -19.37%
DPS 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
NAPS 2.12 2.00 1.84 1.81 1.78 1.77 1.76 3.14%
Adjusted Per Share Value based on latest NOSH - 120,000
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 42.01 45.12 70.97 138.78 198.07 134.83 147.32 -18.86%
EPS 0.52 8.06 7.73 1.72 1.94 1.90 2.01 -20.16%
DPS 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
NAPS 2.045 1.9326 1.7849 1.7787 1.7609 1.7577 1.7507 2.62%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.515 0.60 0.535 0.43 0.45 0.59 0.77 -
P/RPS 1.18 1.28 0.73 0.30 0.22 0.43 0.52 14.62%
P/EPS 94.93 7.19 6.71 24.57 22.91 30.78 38.04 16.45%
EY 1.05 13.90 14.90 4.07 4.37 3.25 2.63 -14.18%
DY 0.00 0.00 0.00 4.09 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.29 0.24 0.25 0.33 0.44 -9.60%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/01/24 19/01/23 25/01/22 26/01/21 21/01/20 25/01/19 27/03/18 -
Price 0.52 0.56 0.60 0.47 0.475 0.46 0.68 -
P/RPS 1.19 1.20 0.82 0.33 0.24 0.34 0.46 17.15%
P/EPS 95.85 6.71 7.53 26.85 24.18 24.00 33.60 19.08%
EY 1.04 14.89 13.29 3.72 4.14 4.17 2.98 -16.08%
DY 0.00 0.00 0.00 3.74 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.33 0.26 0.27 0.26 0.39 -7.14%

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