[MELATI] YoY Quarter Result on 31-May-2010 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- -4.07%
YoY- -63.03%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 55,164 49,042 19,802 30,888 47,385 54,964 55,132 0.00%
PBT 1,475 1,961 4,768 1,574 4,305 4,752 13,958 -31.21%
Tax -389 -547 -1,261 -443 -1,246 -1,228 -3,760 -31.46%
NP 1,086 1,414 3,507 1,131 3,059 3,524 10,198 -31.12%
-
NP to SH 1,086 1,414 3,507 1,131 3,059 3,524 10,198 -31.12%
-
Tax Rate 26.37% 27.89% 26.45% 28.14% 28.94% 25.84% 26.94% -
Total Cost 54,078 47,628 16,295 29,757 44,326 51,440 44,934 3.13%
-
Net Worth 153,949 146,193 143,631 138,367 131,956 121,062 100,834 7.30%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 153,949 146,193 143,631 138,367 131,956 121,062 100,834 7.30%
NOSH 119,340 119,830 119,692 120,319 119,960 119,863 114,584 0.67%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 1.97% 2.88% 17.71% 3.66% 6.46% 6.41% 18.50% -
ROE 0.71% 0.97% 2.44% 0.82% 2.32% 2.91% 10.11% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 46.22 40.93 16.54 25.67 39.50 45.86 48.11 -0.66%
EPS 0.91 1.18 2.93 0.94 2.55 2.94 8.90 -31.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.22 1.20 1.15 1.10 1.01 0.88 6.57%
Adjusted Per Share Value based on latest NOSH - 120,319
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 45.97 40.87 16.50 25.74 39.49 45.80 45.94 0.01%
EPS 0.91 1.18 2.92 0.94 2.55 2.94 8.50 -31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2829 1.2183 1.1969 1.1531 1.0996 1.0089 0.8403 7.29%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.71 0.67 0.98 0.70 0.65 1.29 1.48 -
P/RPS 1.54 1.64 5.92 2.73 1.65 2.81 3.08 -10.90%
P/EPS 78.02 56.78 33.45 74.47 25.49 43.88 16.63 29.35%
EY 1.28 1.76 2.99 1.34 3.92 2.28 6.01 -22.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.82 0.61 0.59 1.28 1.68 -16.96%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 30/07/13 25/07/12 29/07/11 29/07/10 29/07/09 29/07/08 26/07/07 -
Price 0.90 0.62 0.89 0.68 0.80 1.07 1.55 -
P/RPS 1.95 1.51 5.38 2.65 2.03 2.33 3.22 -8.01%
P/EPS 98.90 52.54 30.38 72.34 31.37 36.39 17.42 33.52%
EY 1.01 1.90 3.29 1.38 3.19 2.75 5.74 -25.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.51 0.74 0.59 0.73 1.06 1.76 -14.23%

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