[MELATI] YoY Cumulative Quarter Result on 28-Feb-2015 [#2]

Announcement Date
30-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- 43.5%
YoY- -54.44%
View:
Show?
Cumulative Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 56,255 36,901 36,901 108,062 144,510 90,220 30,644 12.91%
PBT 2,222 9,622 9,622 6,485 14,049 7,209 1,250 12.18%
Tax -1,209 -239 -239 -1,804 -3,775 -2,271 -380 26.02%
NP 1,013 9,383 9,383 4,681 10,274 4,938 870 3.08%
-
NP to SH 1,013 9,383 9,383 4,681 10,274 4,938 870 3.08%
-
Tax Rate 54.41% 2.48% 2.48% 27.82% 26.87% 31.50% 30.40% -
Total Cost 55,242 27,518 27,518 103,381 134,236 85,282 29,774 13.15%
-
Net Worth 210,138 0 191,245 181,972 171,233 155,810 145,397 7.63%
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 210,138 0 191,245 181,972 171,233 155,810 145,397 7.63%
NOSH 120,000 119,528 119,528 119,718 119,743 119,854 119,178 0.13%
Ratio Analysis
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 1.80% 25.43% 25.43% 4.33% 7.11% 5.47% 2.84% -
ROE 0.48% 0.00% 4.91% 2.57% 6.00% 3.17% 0.60% -
Per Share
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 47.12 30.87 30.87 90.26 120.68 75.27 25.71 12.87%
EPS 0.85 7.85 7.85 3.91 8.58 4.12 0.73 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 0.00 1.60 1.52 1.43 1.30 1.22 7.60%
Adjusted Per Share Value based on latest NOSH - 119,243
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 46.88 30.75 30.75 90.05 120.43 75.18 25.54 12.90%
EPS 0.84 7.82 7.82 3.90 8.56 4.12 0.72 3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7512 0.00 1.5937 1.5164 1.4269 1.2984 1.2116 7.64%
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/17 26/02/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.84 0.70 0.76 1.20 0.99 0.59 0.75 -
P/RPS 1.78 2.27 2.46 1.33 0.82 0.78 2.92 -9.42%
P/EPS 99.01 8.92 9.68 30.69 11.54 14.32 102.74 -0.73%
EY 1.01 11.21 10.33 3.26 8.67 6.98 0.97 0.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.00 0.48 0.79 0.69 0.45 0.61 -4.67%
Price Multiplier on Announcement Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 27/04/17 - 27/04/16 30/04/15 29/04/14 29/04/13 24/04/12 -
Price 0.89 0.00 0.815 1.12 0.96 0.59 0.70 -
P/RPS 1.89 0.00 2.64 1.24 0.80 0.78 2.72 -7.01%
P/EPS 104.90 0.00 10.38 28.64 11.19 14.32 95.89 1.81%
EY 0.95 0.00 9.63 3.49 8.94 6.98 1.04 -1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 0.51 0.74 0.67 0.45 0.57 -2.19%

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