[MELATI] YoY Cumulative Quarter Result on 28-Feb-2010 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
23-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 78.51%
YoY- -42.83%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 90,220 30,644 32,580 56,283 72,854 82,376 38,424 15.27%
PBT 7,209 1,250 2,539 3,753 6,223 10,307 7,138 0.16%
Tax -2,271 -380 -643 -1,070 -1,530 -2,572 -1,500 7.15%
NP 4,938 870 1,896 2,683 4,693 7,735 5,638 -2.18%
-
NP to SH 4,938 870 1,896 2,683 4,693 7,735 5,638 -2.18%
-
Tax Rate 31.50% 30.40% 25.32% 28.51% 24.59% 24.95% 21.01% -
Total Cost 85,282 29,774 30,684 53,600 68,161 74,641 32,786 17.25%
-
Net Worth 155,810 145,397 141,599 138,941 133,228 124,719 19,230 41.67%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 155,810 145,397 141,599 138,941 133,228 124,719 19,230 41.67%
NOSH 119,854 119,178 119,999 119,776 120,025 119,922 29,136 26.55%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 5.47% 2.84% 5.82% 4.77% 6.44% 9.39% 14.67% -
ROE 3.17% 0.60% 1.34% 1.93% 3.52% 6.20% 29.32% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 75.27 25.71 27.15 46.99 60.70 68.69 131.87 -8.91%
EPS 4.12 0.73 1.58 2.24 3.91 6.45 19.35 -22.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.22 1.18 1.16 1.11 1.04 0.66 11.94%
Adjusted Per Share Value based on latest NOSH - 120,306
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 75.18 25.54 27.15 46.90 60.71 68.65 32.02 15.27%
EPS 4.12 0.72 1.58 2.24 3.91 6.45 4.70 -2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2984 1.2116 1.18 1.1578 1.1102 1.0393 0.1603 41.66%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 - -
Price 0.59 0.75 1.02 0.80 0.61 1.44 0.00 -
P/RPS 0.78 2.92 3.76 1.70 1.00 2.10 0.00 -
P/EPS 14.32 102.74 64.56 35.71 15.60 22.33 0.00 -
EY 6.98 0.97 1.55 2.80 6.41 4.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.86 0.69 0.55 1.38 0.00 -
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 29/04/13 24/04/12 27/04/11 23/04/10 29/04/09 29/04/08 25/04/07 -
Price 0.59 0.70 0.96 0.69 0.60 1.30 1.53 -
P/RPS 0.78 2.72 3.54 1.47 0.99 1.89 1.16 -6.39%
P/EPS 14.32 95.89 60.76 30.80 15.35 20.16 7.91 10.38%
EY 6.98 1.04 1.65 3.25 6.52 4.96 12.65 -9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.81 0.59 0.54 1.25 2.32 -23.89%

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