[MELATI] YoY Cumulative Quarter Result on 30-Nov-2014 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- -83.12%
YoY- -34.55%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 44,197 21,808 19,706 54,894 66,485 40,211 12,049 24.16%
PBT 777 958 1,502 4,480 6,846 2,185 603 4.31%
Tax -173 -454 -435 -1,218 -1,862 -540 -180 -0.65%
NP 604 504 1,067 3,262 4,984 1,645 423 6.11%
-
NP to SH 604 504 1,067 3,262 4,984 1,645 423 6.11%
-
Tax Rate 22.27% 47.39% 28.96% 27.19% 27.20% 24.71% 29.85% -
Total Cost 43,593 21,304 18,639 51,632 61,501 38,566 11,626 24.61%
-
Net Worth 210,084 211,200 183,428 180,425 166,532 152,492 146,237 6.21%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 210,084 211,200 183,428 180,425 166,532 152,492 146,237 6.21%
NOSH 120,000 120,000 119,887 119,487 119,807 120,072 120,857 -0.11%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 1.37% 2.31% 5.41% 5.94% 7.50% 4.09% 3.51% -
ROE 0.29% 0.24% 0.58% 1.81% 2.99% 1.08% 0.29% -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 37.03 18.17 16.44 45.94 55.49 33.49 9.97 24.41%
EPS 0.51 0.42 0.89 2.73 4.16 1.37 0.35 6.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.76 1.53 1.51 1.39 1.27 1.21 6.43%
Adjusted Per Share Value based on latest NOSH - 119,487
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 36.83 18.17 16.42 45.75 55.40 33.51 10.04 24.16%
EPS 0.50 0.42 0.89 2.72 4.15 1.37 0.35 6.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7507 1.76 1.5286 1.5035 1.3878 1.2708 1.2186 6.21%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.77 0.88 0.92 1.15 0.99 0.60 0.80 -
P/RPS 2.08 4.84 5.60 2.50 1.78 1.79 8.02 -20.12%
P/EPS 152.17 209.52 103.37 42.12 23.80 43.80 228.57 -6.55%
EY 0.66 0.48 0.97 2.37 4.20 2.28 0.44 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.60 0.76 0.71 0.47 0.66 -6.52%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 27/03/18 19/01/17 28/01/16 29/01/15 27/01/14 29/01/13 19/01/12 -
Price 0.68 0.91 0.80 1.09 0.94 0.59 0.71 -
P/RPS 1.84 5.01 4.87 2.37 1.69 1.76 7.12 -20.17%
P/EPS 134.39 216.67 89.89 39.93 22.60 43.07 202.86 -6.62%
EY 0.74 0.46 1.11 2.50 4.43 2.32 0.49 7.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 0.52 0.72 0.68 0.46 0.59 -6.66%

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