[MELATI] YoY Annualized Quarter Result on 31-May-2013 [#3]

Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -18.67%
YoY- 163.75%
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 66,877 205,766 336,890 193,844 106,248 69,841 116,228 -8.79%
PBT 23,046 10,773 30,668 11,578 4,281 9,744 7,101 21.65%
Tax -340 -3,429 -8,114 -3,546 -1,236 -2,540 -2,017 -25.65%
NP 22,706 7,344 22,553 8,032 3,045 7,204 5,084 28.29%
-
NP to SH 22,706 7,344 22,553 8,032 3,045 7,204 5,084 28.29%
-
Tax Rate 1.48% 31.83% 26.46% 30.63% 28.87% 26.07% 28.40% -
Total Cost 44,170 198,422 314,337 185,812 103,202 62,637 111,144 -14.24%
-
Net Worth 197,189 179,219 174,776 154,492 145,888 143,760 137,891 6.13%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 197,189 179,219 174,776 154,492 145,888 143,760 137,891 6.13%
NOSH 119,508 119,479 119,709 119,761 119,581 119,800 119,905 -0.05%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 33.95% 3.57% 6.69% 4.14% 2.87% 10.31% 4.37% -
ROE 11.52% 4.10% 12.90% 5.20% 2.09% 5.01% 3.69% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 55.96 172.22 281.42 161.86 88.85 58.30 96.93 -8.74%
EPS 19.00 6.15 18.84 6.71 2.55 6.01 4.24 28.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.50 1.46 1.29 1.22 1.20 1.15 6.19%
Adjusted Per Share Value based on latest NOSH - 119,340
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 55.73 171.47 280.74 161.54 88.54 58.20 96.86 -8.79%
EPS 18.92 6.12 18.79 6.69 2.54 6.00 4.24 28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6432 1.4935 1.4565 1.2874 1.2157 1.198 1.1491 6.13%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.75 1.27 1.16 0.71 0.67 0.98 0.70 -
P/RPS 1.34 0.74 0.41 0.44 0.75 1.68 0.72 10.89%
P/EPS 3.95 20.66 6.16 10.59 26.31 16.30 16.51 -21.19%
EY 25.33 4.84 16.24 9.45 3.80 6.14 6.06 26.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.85 0.79 0.55 0.55 0.82 0.61 -4.93%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 26/07/16 27/07/15 21/07/14 30/07/13 25/07/12 29/07/11 29/07/10 -
Price 0.735 1.08 1.43 0.90 0.62 0.89 0.68 -
P/RPS 1.31 0.63 0.51 0.56 0.70 1.53 0.70 10.99%
P/EPS 3.87 17.57 7.59 13.42 24.35 14.80 16.04 -21.08%
EY 25.85 5.69 13.17 7.45 4.11 6.76 6.24 26.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.72 0.98 0.70 0.51 0.74 0.59 -4.41%

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