[MELATI] QoQ Quarter Result on 2019-02-28 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 59,421 74,166 39,631 63,646 40,450 69,286 127,545 -39.88% QoQ % -19.88% 87.14% -37.73% 57.34% -41.62% -45.68% - Horiz. % 46.59% 58.15% 31.07% 49.90% 31.71% 54.32% 100.00%
PBT 1,001 3,589 1,053 1,307 954 939 469 65.69% QoQ % -72.11% 240.84% -19.43% 37.00% 1.60% 100.21% - Horiz. % 213.43% 765.25% 224.52% 278.68% 203.41% 200.21% 100.00%
Tax -418 -2,284 -745 -995 -383 20 -35 421.70% QoQ % 81.70% -206.58% 25.13% -159.79% -2,015.00% 157.14% - Horiz. % 1,194.29% 6,525.71% 2,128.57% 2,842.86% 1,094.29% -57.14% 100.00%
NP 583 1,305 308 312 571 959 434 21.72% QoQ % -55.33% 323.70% -1.28% -45.36% -40.46% 120.97% - Horiz. % 134.33% 300.69% 70.97% 71.89% 131.57% 220.97% 100.00%
NP to SH 583 1,305 308 312 571 959 434 21.72% QoQ % -55.33% 323.70% -1.28% -45.36% -40.46% 120.97% - Horiz. % 134.33% 300.69% 70.97% 71.89% 131.57% 220.97% 100.00%
Tax Rate 41.76 % 63.64 % 70.75 % 76.13 % 40.15 % -2.13 % 7.46 % 214.94% QoQ % -34.38% -10.05% -7.07% 89.61% 1,984.98% -128.55% - Horiz. % 559.79% 853.08% 948.39% 1,020.51% 538.20% -28.55% 100.00%
Total Cost 58,838 72,861 39,323 63,334 39,879 68,327 127,111 -40.13% QoQ % -19.25% 85.29% -37.91% 58.82% -41.64% -46.25% - Horiz. % 46.29% 57.32% 30.94% 49.83% 31.37% 53.75% 100.00%
Net Worth 211,303 211,303 210,116 211,597 210,929 210,955 209,909 0.44% QoQ % 0.00% 0.56% -0.70% 0.32% -0.01% 0.50% - Horiz. % 100.66% 100.66% 100.10% 100.80% 100.49% 100.50% 100.00%
Dividend 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div - 1,187 - - - 1,191 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 99.60% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 90.97 % - % - % - % 124.28 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 73.20% 0.00% 0.00% 0.00% 100.00% -
Equity 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 211,303 211,303 210,116 211,597 210,929 210,955 209,909 0.44% QoQ % 0.00% 0.56% -0.70% 0.32% -0.01% 0.50% - Horiz. % 100.66% 100.66% 100.10% 100.80% 100.49% 100.50% 100.00%
NOSH 118,710 118,710 118,710 118,875 119,169 119,184 119,267 -0.31% QoQ % 0.00% 0.00% -0.14% -0.25% -0.01% -0.07% - Horiz. % 99.53% 99.53% 99.53% 99.67% 99.92% 99.93% 100.00%
Ratio Analysis 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 0.98 % 1.76 % 0.78 % 0.49 % 1.41 % 1.38 % 0.34 % 102.40% QoQ % -44.32% 125.64% 59.18% -65.25% 2.17% 305.88% - Horiz. % 288.24% 517.65% 229.41% 144.12% 414.71% 405.88% 100.00%
ROE 0.28 % 0.62 % 0.15 % 0.15 % 0.27 % 0.45 % 0.21 % 21.12% QoQ % -54.84% 313.33% 0.00% -44.44% -40.00% 114.29% - Horiz. % 133.33% 295.24% 71.43% 71.43% 128.57% 214.29% 100.00%
Per Share 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 50.06 62.48 33.38 53.54 33.94 58.13 106.94 -39.68% QoQ % -19.88% 87.18% -37.65% 57.75% -41.61% -45.64% - Horiz. % 46.81% 58.43% 31.21% 50.07% 31.74% 54.36% 100.00%
EPS 0.49 1.10 0.26 0.26 0.48 0.80 0.36 22.80% QoQ % -55.45% 323.08% 0.00% -45.83% -40.00% 122.22% - Horiz. % 136.11% 305.56% 72.22% 72.22% 133.33% 222.22% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7800 1.7800 1.7700 1.7800 1.7700 1.7700 1.7600 0.76% QoQ % 0.00% 0.56% -0.56% 0.56% 0.00% 0.57% - Horiz. % 101.14% 101.14% 100.57% 101.14% 100.57% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 49.52 61.81 33.03 53.04 33.71 57.74 106.29 -39.87% QoQ % -19.88% 87.13% -37.73% 57.34% -41.62% -45.68% - Horiz. % 46.59% 58.15% 31.08% 49.90% 31.72% 54.32% 100.00%
EPS 0.49 1.09 0.26 0.26 0.48 0.80 0.36 22.80% QoQ % -55.05% 319.23% 0.00% -45.83% -40.00% 122.22% - Horiz. % 136.11% 302.78% 72.22% 72.22% 133.33% 222.22% 100.00%
DPS 0.00 0.99 0.00 0.00 0.00 0.99 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7609 1.7609 1.7510 1.7633 1.7577 1.7580 1.7492 0.45% QoQ % 0.00% 0.57% -0.70% 0.32% -0.02% 0.50% - Horiz. % 100.67% 100.67% 100.10% 100.81% 100.49% 100.50% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.4500 0.4350 0.4500 0.5000 0.5900 0.6200 0.6100 -
P/RPS 0.90 0.70 1.35 0.93 1.74 1.07 0.57 35.56% QoQ % 28.57% -48.15% 45.16% -46.55% 62.62% 87.72% - Horiz. % 157.89% 122.81% 236.84% 163.16% 305.26% 187.72% 100.00%
P/EPS 91.63 39.57 173.44 190.50 123.13 77.05 167.63 -33.12% QoQ % 131.56% -77.19% -8.96% 54.71% 59.81% -54.04% - Horiz. % 54.66% 23.61% 103.47% 113.64% 73.45% 45.96% 100.00%
EY 1.09 2.53 0.58 0.52 0.81 1.30 0.60 48.83% QoQ % -56.92% 336.21% 11.54% -35.80% -37.69% 116.67% - Horiz. % 181.67% 421.67% 96.67% 86.67% 135.00% 216.67% 100.00%
DY 0.00 2.30 0.00 0.00 0.00 1.61 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 142.86% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.25 0.24 0.25 0.28 0.33 0.35 0.35 -20.08% QoQ % 4.17% -4.00% -10.71% -15.15% -5.71% 0.00% - Horiz. % 71.43% 68.57% 71.43% 80.00% 94.29% 100.00% 100.00%
Price Multiplier on Announcement Date 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 21/01/20 30/10/19 29/07/19 25/04/19 25/01/19 25/10/18 30/07/18 -
Price 0.4750 0.3900 0.4550 0.4650 0.4600 0.5850 0.5500 -
P/RPS 0.95 0.62 1.36 0.87 1.36 1.01 0.51 51.33% QoQ % 53.23% -54.41% 56.32% -36.03% 34.65% 98.04% - Horiz. % 186.27% 121.57% 266.67% 170.59% 266.67% 198.04% 100.00%
P/EPS 96.72 35.48 175.37 177.17 96.00 72.70 151.14 -25.72% QoQ % 172.60% -79.77% -1.02% 84.55% 32.05% -51.90% - Horiz. % 63.99% 23.47% 116.03% 117.22% 63.52% 48.10% 100.00%
EY 1.03 2.82 0.57 0.56 1.04 1.38 0.66 34.51% QoQ % -63.48% 394.74% 1.79% -46.15% -24.64% 109.09% - Horiz. % 156.06% 427.27% 86.36% 84.85% 157.58% 209.09% 100.00%
DY 0.00 2.56 0.00 0.00 0.00 1.71 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 149.71% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.27 0.22 0.26 0.26 0.26 0.33 0.31 -8.79% QoQ % 22.73% -15.38% 0.00% 0.00% -21.21% 6.45% - Horiz. % 87.10% 70.97% 83.87% 83.87% 83.87% 106.45% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MEHB-Financial Statement (Feb 19).pdf 
