[MELATI] YoY Cumulative Quarter Result on 30-Nov-2016 [#1]

Announcement Date
19-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
30-Nov-2016 [#1]
Profit Trend
QoQ- -98.33%
YoY- -52.76%
View:
Show?
Cumulative Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 59,421 40,450 44,197 21,808 19,706 54,894 66,485 -1.85%
PBT 1,001 954 777 958 1,502 4,480 6,846 -27.40%
Tax -418 -383 -173 -454 -435 -1,218 -1,862 -22.03%
NP 583 571 604 504 1,067 3,262 4,984 -30.05%
-
NP to SH 583 571 604 504 1,067 3,262 4,984 -30.05%
-
Tax Rate 41.76% 40.15% 22.27% 47.39% 28.96% 27.19% 27.20% -
Total Cost 58,838 39,879 43,593 21,304 18,639 51,632 61,501 -0.73%
-
Net Worth 211,303 210,929 210,084 211,200 183,428 180,425 166,532 4.04%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 211,303 210,929 210,084 211,200 183,428 180,425 166,532 4.04%
NOSH 120,000 120,000 120,000 120,000 119,887 119,487 119,807 0.02%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 0.98% 1.41% 1.37% 2.31% 5.41% 5.94% 7.50% -
ROE 0.28% 0.27% 0.29% 0.24% 0.58% 1.81% 2.99% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 50.06 33.94 37.03 18.17 16.44 45.94 55.49 -1.70%
EPS 0.49 0.48 0.51 0.42 0.89 2.73 4.16 -29.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.77 1.76 1.76 1.53 1.51 1.39 4.20%
Adjusted Per Share Value based on latest NOSH - 120,000
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 49.52 33.71 36.83 18.17 16.42 45.75 55.40 -1.85%
EPS 0.49 0.48 0.50 0.42 0.89 2.72 4.15 -29.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7609 1.7577 1.7507 1.76 1.5286 1.5035 1.3878 4.04%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.45 0.59 0.77 0.88 0.92 1.15 0.99 -
P/RPS 0.90 1.74 2.08 4.84 5.60 2.50 1.78 -10.73%
P/EPS 91.63 123.13 152.17 209.52 103.37 42.12 23.80 25.17%
EY 1.09 0.81 0.66 0.48 0.97 2.37 4.20 -20.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.33 0.44 0.50 0.60 0.76 0.71 -15.96%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 21/01/20 25/01/19 27/03/18 19/01/17 28/01/16 29/01/15 27/01/14 -
Price 0.475 0.46 0.68 0.91 0.80 1.09 0.94 -
P/RPS 0.95 1.36 1.84 5.01 4.87 2.37 1.69 -9.14%
P/EPS 96.72 96.00 134.39 216.67 89.89 39.93 22.60 27.40%
EY 1.03 1.04 0.74 0.46 1.11 2.50 4.43 -21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.39 0.52 0.52 0.72 0.68 -14.26%

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