[MELATI] YoY Cumulative Quarter Result on 28-Feb-2011 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- 85.34%
YoY- -29.33%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 144,510 90,220 30,644 32,580 56,283 72,854 82,376 9.81%
PBT 14,049 7,209 1,250 2,539 3,753 6,223 10,307 5.29%
Tax -3,775 -2,271 -380 -643 -1,070 -1,530 -2,572 6.60%
NP 10,274 4,938 870 1,896 2,683 4,693 7,735 4.84%
-
NP to SH 10,274 4,938 870 1,896 2,683 4,693 7,735 4.84%
-
Tax Rate 26.87% 31.50% 30.40% 25.32% 28.51% 24.59% 24.95% -
Total Cost 134,236 85,282 29,774 30,684 53,600 68,161 74,641 10.27%
-
Net Worth 171,233 155,810 145,397 141,599 138,941 133,228 124,719 5.42%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 171,233 155,810 145,397 141,599 138,941 133,228 124,719 5.42%
NOSH 119,743 119,854 119,178 119,999 119,776 120,025 119,922 -0.02%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 7.11% 5.47% 2.84% 5.82% 4.77% 6.44% 9.39% -
ROE 6.00% 3.17% 0.60% 1.34% 1.93% 3.52% 6.20% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 120.68 75.27 25.71 27.15 46.99 60.70 68.69 9.84%
EPS 8.58 4.12 0.73 1.58 2.24 3.91 6.45 4.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.30 1.22 1.18 1.16 1.11 1.04 5.44%
Adjusted Per Share Value based on latest NOSH - 119,589
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 120.43 75.18 25.54 27.15 46.90 60.71 68.65 9.81%
EPS 8.56 4.12 0.72 1.58 2.24 3.91 6.45 4.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4269 1.2984 1.2116 1.18 1.1578 1.1102 1.0393 5.42%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.99 0.59 0.75 1.02 0.80 0.61 1.44 -
P/RPS 0.82 0.78 2.92 3.76 1.70 1.00 2.10 -14.50%
P/EPS 11.54 14.32 102.74 64.56 35.71 15.60 22.33 -10.41%
EY 8.67 6.98 0.97 1.55 2.80 6.41 4.48 11.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.45 0.61 0.86 0.69 0.55 1.38 -10.90%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 29/04/14 29/04/13 24/04/12 27/04/11 23/04/10 29/04/09 29/04/08 -
Price 0.96 0.59 0.70 0.96 0.69 0.60 1.30 -
P/RPS 0.80 0.78 2.72 3.54 1.47 0.99 1.89 -13.34%
P/EPS 11.19 14.32 95.89 60.76 30.80 15.35 20.16 -9.34%
EY 8.94 6.98 1.04 1.65 3.25 6.52 4.96 10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.45 0.57 0.81 0.59 0.54 1.25 -9.86%

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