[MELATI] YoY Quarter Result on 30-Nov-2012 [#1]

Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -66.24%
YoY- 288.89%
View:
Show?
Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 19,706 54,894 66,485 40,211 12,049 10,898 35,981 -9.54%
PBT 1,502 4,480 6,846 2,185 603 1,383 2,093 -5.37%
Tax -435 -1,218 -1,862 -540 -180 -360 -590 -4.95%
NP 1,067 3,262 4,984 1,645 423 1,023 1,503 -5.54%
-
NP to SH 1,067 3,262 4,984 1,645 423 1,023 1,503 -5.54%
-
Tax Rate 28.96% 27.19% 27.20% 24.71% 29.85% 26.03% 28.19% -
Total Cost 18,639 51,632 61,501 38,566 11,626 9,875 34,478 -9.73%
-
Net Worth 183,428 180,425 166,532 152,492 146,237 142,016 138,275 4.82%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 183,428 180,425 166,532 152,492 146,237 142,016 138,275 4.82%
NOSH 119,887 119,487 119,807 120,072 120,857 120,352 120,240 -0.04%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 5.41% 5.94% 7.50% 4.09% 3.51% 9.39% 4.18% -
ROE 0.58% 1.81% 2.99% 1.08% 0.29% 0.72% 1.09% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 16.44 45.94 55.49 33.49 9.97 9.06 29.92 -9.49%
EPS 0.89 2.73 4.16 1.37 0.35 0.85 1.25 -5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.51 1.39 1.27 1.21 1.18 1.15 4.87%
Adjusted Per Share Value based on latest NOSH - 120,072
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 16.42 45.75 55.40 33.51 10.04 9.08 29.98 -9.54%
EPS 0.89 2.72 4.15 1.37 0.35 0.85 1.25 -5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5286 1.5035 1.3878 1.2708 1.2186 1.1835 1.1523 4.82%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.92 1.15 0.99 0.60 0.80 0.80 0.71 -
P/RPS 5.60 2.50 1.78 1.79 8.02 8.83 2.37 15.40%
P/EPS 103.37 42.12 23.80 43.80 228.57 94.12 56.80 10.48%
EY 0.97 2.37 4.20 2.28 0.44 1.06 1.76 -9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.71 0.47 0.66 0.68 0.62 -0.54%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 28/01/16 29/01/15 27/01/14 29/01/13 19/01/12 27/01/11 27/01/10 -
Price 0.80 1.09 0.94 0.59 0.71 1.15 0.75 -
P/RPS 4.87 2.37 1.69 1.76 7.12 12.70 2.51 11.67%
P/EPS 89.89 39.93 22.60 43.07 202.86 135.29 60.00 6.96%
EY 1.11 2.50 4.43 2.32 0.49 0.74 1.67 -6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.72 0.68 0.46 0.59 0.97 0.65 -3.64%

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