[MELATI] YoY Cumulative Quarter Result on 31-May-2012 [#3]

Announcement Date
25-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 162.53%
YoY- -57.73%
View:
Show?
Cumulative Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 154,325 252,668 145,383 79,686 52,381 87,171 120,239 4.24%
PBT 8,080 23,001 8,684 3,211 7,308 5,326 10,528 -4.31%
Tax -2,572 -6,086 -2,660 -927 -1,905 -1,513 -2,776 -1.26%
NP 5,508 16,915 6,024 2,284 5,403 3,813 7,752 -5.53%
-
NP to SH 5,508 16,915 6,024 2,284 5,403 3,813 7,752 -5.53%
-
Tax Rate 31.83% 26.46% 30.63% 28.87% 26.07% 28.41% 26.37% -
Total Cost 148,817 235,753 139,359 77,402 46,978 83,358 112,487 4.77%
-
Net Worth 179,219 174,776 154,492 145,889 143,760 137,891 132,000 5.22%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 179,219 174,776 154,492 145,889 143,760 137,891 132,000 5.22%
NOSH 119,479 119,709 119,761 119,581 119,800 119,905 119,999 -0.07%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 3.57% 6.69% 4.14% 2.87% 10.31% 4.37% 6.45% -
ROE 3.07% 9.68% 3.90% 1.57% 3.76% 2.77% 5.87% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 129.16 211.07 121.39 66.64 43.72 72.70 100.20 4.32%
EPS 4.61 14.13 5.03 1.91 4.51 3.18 6.46 -5.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.46 1.29 1.22 1.20 1.15 1.10 5.30%
Adjusted Per Share Value based on latest NOSH - 119,830
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 128.60 210.56 121.15 66.41 43.65 72.64 100.20 4.24%
EPS 4.59 14.10 5.02 1.90 4.50 3.18 6.46 -5.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4935 1.4565 1.2874 1.2157 1.198 1.1491 1.10 5.22%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 1.27 1.16 0.71 0.67 0.98 0.70 0.65 -
P/RPS 0.98 0.55 0.58 1.01 2.24 0.96 0.65 7.07%
P/EPS 27.55 8.21 14.12 35.08 21.73 22.01 10.06 18.27%
EY 3.63 12.18 7.08 2.85 4.60 4.54 9.94 -15.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.55 0.55 0.82 0.61 0.59 6.27%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 27/07/15 21/07/14 30/07/13 25/07/12 29/07/11 29/07/10 29/07/09 -
Price 1.08 1.43 0.90 0.62 0.89 0.68 0.80 -
P/RPS 0.84 0.68 0.74 0.93 2.04 0.94 0.80 0.81%
P/EPS 23.43 10.12 17.89 32.46 19.73 21.38 12.38 11.21%
EY 4.27 9.88 5.59 3.08 5.07 4.68 8.08 -10.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.98 0.70 0.51 0.74 0.59 0.73 -0.22%

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