[MELATI] YoY Cumulative Quarter Result on 30-Nov-2009 [#1]

Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- -88.16%
YoY- -52.32%
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 40,211 12,049 10,898 35,981 41,691 39,537 0 -
PBT 2,185 603 1,383 2,093 4,182 5,468 0 -
Tax -540 -180 -360 -590 -1,030 -1,359 0 -
NP 1,645 423 1,023 1,503 3,152 4,109 0 -
-
NP to SH 1,645 423 1,023 1,503 3,152 4,109 0 -
-
Tax Rate 24.71% 29.85% 26.03% 28.19% 24.63% 24.85% - -
Total Cost 38,566 11,626 9,875 34,478 38,539 35,428 0 -
-
Net Worth 152,492 146,237 142,016 138,275 131,832 120,146 0 -
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 152,492 146,237 142,016 138,275 131,832 120,146 0 -
NOSH 120,072 120,857 120,352 120,240 119,847 120,146 0 -
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 4.09% 3.51% 9.39% 4.18% 7.56% 10.39% 0.00% -
ROE 1.08% 0.29% 0.72% 1.09% 2.39% 3.42% 0.00% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 33.49 9.97 9.06 29.92 34.79 32.91 0.00 -
EPS 1.37 0.35 0.85 1.25 2.63 3.42 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.21 1.18 1.15 1.10 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,240
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 33.51 10.04 9.08 29.98 34.74 32.95 0.00 -
EPS 1.37 0.35 0.85 1.25 2.63 3.42 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2708 1.2186 1.1835 1.1523 1.0986 1.0012 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 - -
Price 0.60 0.80 0.80 0.71 0.70 1.48 0.00 -
P/RPS 1.79 8.02 8.83 2.37 2.01 4.50 0.00 -
P/EPS 43.80 228.57 94.12 56.80 26.62 43.27 0.00 -
EY 2.28 0.44 1.06 1.76 3.76 2.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.66 0.68 0.62 0.64 1.48 0.00 -
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/01/13 19/01/12 27/01/11 27/01/10 21/01/09 29/01/08 - -
Price 0.59 0.71 1.15 0.75 0.80 1.50 0.00 -
P/RPS 1.76 7.12 12.70 2.51 2.30 4.56 0.00 -
P/EPS 43.07 202.86 135.29 60.00 30.42 43.86 0.00 -
EY 2.32 0.49 0.74 1.67 3.29 2.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 0.97 0.65 0.73 1.50 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