[MELATI] YoY Cumulative Quarter Result on 28-Feb-2009 [#2]

Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 48.89%
YoY- -39.33%
View:
Show?
Cumulative Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 30,644 32,580 56,283 72,854 82,376 38,424 0 -
PBT 1,250 2,539 3,753 6,223 10,307 7,138 0 -
Tax -380 -643 -1,070 -1,530 -2,572 -1,500 0 -
NP 870 1,896 2,683 4,693 7,735 5,638 0 -
-
NP to SH 870 1,896 2,683 4,693 7,735 5,638 0 -
-
Tax Rate 30.40% 25.32% 28.51% 24.59% 24.95% 21.01% - -
Total Cost 29,774 30,684 53,600 68,161 74,641 32,786 0 -
-
Net Worth 145,397 141,599 138,941 133,228 124,719 19,230 0 -
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 145,397 141,599 138,941 133,228 124,719 19,230 0 -
NOSH 119,178 119,999 119,776 120,025 119,922 29,136 0 -
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 2.84% 5.82% 4.77% 6.44% 9.39% 14.67% 0.00% -
ROE 0.60% 1.34% 1.93% 3.52% 6.20% 29.32% 0.00% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 25.71 27.15 46.99 60.70 68.69 131.87 0.00 -
EPS 0.73 1.58 2.24 3.91 6.45 19.35 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.18 1.16 1.11 1.04 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,390
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 25.54 27.15 46.90 60.71 68.65 32.02 0.00 -
EPS 0.72 1.58 2.24 3.91 6.45 4.70 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2116 1.18 1.1578 1.1102 1.0393 0.1603 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 - - -
Price 0.75 1.02 0.80 0.61 1.44 0.00 0.00 -
P/RPS 2.92 3.76 1.70 1.00 2.10 0.00 0.00 -
P/EPS 102.74 64.56 35.71 15.60 22.33 0.00 0.00 -
EY 0.97 1.55 2.80 6.41 4.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.86 0.69 0.55 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 24/04/12 27/04/11 23/04/10 29/04/09 29/04/08 25/04/07 - -
Price 0.70 0.96 0.69 0.60 1.30 1.53 0.00 -
P/RPS 2.72 3.54 1.47 0.99 1.89 1.16 0.00 -
P/EPS 95.89 60.76 30.80 15.35 20.16 7.91 0.00 -
EY 1.04 1.65 3.25 6.52 4.96 12.65 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.81 0.59 0.54 1.25 2.32 0.00 -

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