[MELATI] YoY Cumulative Quarter Result on 28-Feb-2021 [#2]

Announcement Date
27-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- 112.6%
YoY- -45.88%
View:
Show?
Cumulative Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 23,869 36,098 38,874 66,100 162,849 104,096 91,018 -19.97%
PBT 735 7,518 5,448 1,877 2,802 2,261 1,794 -13.80%
Tax -427 -1,541 -1,471 -780 -775 -1,377 -774 -9.42%
NP 308 5,977 3,977 1,097 2,027 884 1,020 -18.07%
-
NP to SH 308 5,977 3,977 1,097 2,027 884 1,020 -18.07%
-
Tax Rate 58.10% 20.50% 27.00% 41.56% 27.66% 60.90% 43.14% -
Total Cost 23,561 30,121 34,897 65,003 160,822 103,212 89,998 -20.00%
-
Net Worth 245,563 235,138 216,515 212,363 213,677 211,597 211,242 2.53%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 245,563 235,138 216,515 212,363 213,677 211,597 211,242 2.53%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin 1.29% 16.56% 10.23% 1.66% 1.24% 0.85% 1.12% -
ROE 0.13% 2.54% 1.84% 0.52% 0.95% 0.42% 0.48% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 20.61 31.16 33.40 56.65 137.18 87.57 76.26 -19.57%
EPS 0.27 5.16 3.42 0.94 1.71 0.74 0.85 -17.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.03 1.86 1.82 1.80 1.78 1.77 3.05%
Adjusted Per Share Value based on latest NOSH - 120,000
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 19.89 30.08 32.40 55.08 135.71 86.75 75.85 -19.97%
EPS 0.26 4.98 3.31 0.91 1.69 0.74 0.85 -17.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0464 1.9595 1.8043 1.7697 1.7807 1.7633 1.7604 2.53%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.545 0.58 0.60 0.53 0.47 0.50 0.68 -
P/RPS 2.64 1.86 1.80 0.94 0.34 0.57 0.89 19.84%
P/EPS 204.96 11.24 17.56 56.37 27.53 67.24 79.56 17.06%
EY 0.49 8.90 5.69 1.77 3.63 1.49 1.26 -14.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.32 0.29 0.26 0.28 0.38 -6.12%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 25/04/24 19/04/23 28/04/22 27/04/21 11/06/20 25/04/19 23/04/18 -
Price 0.53 0.54 0.585 0.56 0.40 0.465 0.69 -
P/RPS 2.57 1.73 1.75 0.99 0.29 0.53 0.90 19.09%
P/EPS 199.32 10.46 17.12 59.56 23.43 62.53 80.73 16.24%
EY 0.50 9.56 5.84 1.68 4.27 1.60 1.24 -14.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.31 0.31 0.22 0.26 0.39 -7.13%

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