[MELATI] QoQ Quarter Result on 2014-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 24,487 46,264 53,168 54,894 70,475 108,158 78,025 -53.72% QoQ % -47.07% -12.99% -3.14% -22.11% -34.84% 38.62% - Horiz. % 31.38% 59.29% 68.14% 70.35% 90.32% 138.62% 100.00%
PBT 2,779 1,594 2,006 4,480 3,351 8,951 7,203 -46.91% QoQ % 74.34% -20.54% -55.22% 33.69% -62.56% 24.27% - Horiz. % 38.58% 22.13% 27.85% 62.20% 46.52% 124.27% 100.00%
Tax -482 -767 -587 -1,218 -941 -2,311 -1,913 -60.01% QoQ % 37.16% -30.66% 51.81% -29.44% 59.28% -20.81% - Horiz. % 25.20% 40.09% 30.68% 63.67% 49.19% 120.81% 100.00%
NP 2,297 827 1,419 3,262 2,410 6,640 5,290 -42.57% QoQ % 177.75% -41.72% -56.50% 35.35% -63.70% 25.52% - Horiz. % 43.42% 15.63% 26.82% 61.66% 45.56% 125.52% 100.00%
NP to SH 2,297 827 1,419 3,262 2,410 6,640 5,290 -42.57% QoQ % 177.75% -41.72% -56.50% 35.35% -63.70% 25.52% - Horiz. % 43.42% 15.63% 26.82% 61.66% 45.56% 125.52% 100.00%
Tax Rate 17.34 % 48.12 % 29.26 % 27.19 % 28.08 % 25.82 % 26.56 % -24.68% QoQ % -63.97% 64.46% 7.61% -3.17% 8.75% -2.79% - Horiz. % 65.29% 181.17% 110.17% 102.37% 105.72% 97.21% 100.00%
Total Cost 22,190 45,437 51,749 51,632 68,065 101,518 72,735 -54.58% QoQ % -51.16% -12.20% 0.23% -24.14% -32.95% 39.57% - Horiz. % 30.51% 62.47% 71.15% 70.99% 93.58% 139.57% 100.00%
Net Worth 181,845 179,782 181,250 180,425 177,452 174,673 171,147 4.11% QoQ % 1.15% -0.81% 0.46% 1.68% 1.59% 2.06% - Horiz. % 106.25% 105.05% 105.90% 105.42% 103.68% 102.06% 100.00%
Dividend 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 2,093 - - - 3,297 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 63.50% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 91.15 % - % - % - % 136.82 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.62% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 181,845 179,782 181,250 180,425 177,452 174,673 171,147 4.11% QoQ % 1.15% -0.81% 0.46% 1.68% 1.59% 2.06% - Horiz. % 106.25% 105.05% 105.90% 105.42% 103.68% 102.06% 100.00%
NOSH 119,635 119,855 119,243 119,487 119,900 119,639 119,683 -0.03% QoQ % -0.18% 0.51% -0.20% -0.34% 0.22% -0.04% - Horiz. % 99.96% 100.14% 99.63% 99.84% 100.18% 99.96% 100.00%
Ratio Analysis 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 9.38 % 1.79 % 2.67 % 5.94 % 3.42 % 6.14 % 6.78 % 24.09% QoQ % 424.02% -32.96% -55.05% 73.68% -44.30% -9.44% - Horiz. % 138.35% 26.40% 39.38% 87.61% 50.44% 90.56% 100.00%
ROE 1.26 % 0.46 % 0.78 % 1.81 % 1.36 % 3.80 % 3.09 % -44.92% QoQ % 173.91% -41.03% -56.91% 33.09% -64.21% 22.98% - Horiz. % 40.78% 14.89% 25.24% 58.58% 44.01% 122.98% 100.00%
Per Share 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 20.47 38.60 44.59 45.94 58.78 90.40 65.19 -53.70% QoQ % -46.97% -13.43% -2.94% -21.84% -34.98% 38.67% - Horiz. % 31.40% 59.21% 68.40% 70.47% 90.17% 138.67% 100.00%
EPS 1.92 0.69 1.19 2.73 2.01 5.55 4.42 -42.56% QoQ % 178.26% -42.02% -56.41% 35.82% -63.78% 25.57% - Horiz. % 43.44% 15.61% 26.92% 61.76% 45.48% 125.57% 100.00%
DPS 1.75 0.00 0.00 0.00 2.75 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 63.64% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5200 1.5000 1.5200 1.5100 1.4800 1.4600 1.4300 4.14% QoQ % 1.33% -1.32% 0.66% 2.03% 1.37% 2.10% - Horiz. % 106.29% 104.90% 106.29% 105.59% 103.50% 102.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 20.41 38.55 44.31 45.75 58.73 90.13 65.02 -53.71% QoQ % -47.06% -13.00% -3.15% -22.10% -34.84% 38.62% - Horiz. % 31.39% 59.29% 68.15% 70.36% 90.33% 138.62% 100.00%
EPS 1.91 0.69 1.18 2.72 2.01 5.53 4.41 -42.67% QoQ % 176.81% -41.53% -56.62% 35.32% -63.65% 25.40% - Horiz. % 43.31% 15.65% 26.76% 61.68% 45.58% 125.40% 100.00%
DPS 1.74 0.00 0.00 0.00 2.75 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 63.27% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5154 1.4982 1.5104 1.5035 1.4788 1.4556 1.4262 4.12% QoQ % 1.15% -0.81% 0.46% 1.67% 1.59% 2.06% - Horiz. % 106.25% 105.05% 105.90% 105.42% 103.69% 102.06% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.9800 1.2700 1.2000 1.1500 1.3900 1.1600 0.9900 -
P/RPS 4.79 3.29 2.69 2.50 2.36 1.28 1.52 114.50% QoQ % 45.59% 22.30% 7.60% 5.93% 84.37% -15.79% - Horiz. % 315.13% 216.45% 176.97% 164.47% 155.26% 84.21% 100.00%
P/EPS 51.04 184.06 100.84 42.12 69.15 20.90 22.40 72.90% QoQ % -72.27% 82.53% 139.41% -39.09% 230.86% -6.70% - Horiz. % 227.86% 821.70% 450.18% 188.04% 308.71% 93.30% 100.00%
EY 1.96 0.54 0.99 2.37 1.45 4.78 4.46 -42.11% QoQ % 262.96% -45.45% -58.23% 63.45% -69.67% 7.17% - Horiz. % 43.95% 12.11% 22.20% 53.14% 32.51% 107.17% 100.00%
DY 1.79 0.00 0.00 0.00 1.98 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 90.40% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.64 0.85 0.79 0.76 0.94 0.79 0.69 -4.88% QoQ % -24.71% 7.59% 3.95% -19.15% 18.99% 14.49% - Horiz. % 92.75% 123.19% 114.49% 110.14% 136.23% 114.49% 100.00%
Price Multiplier on Announcement Date 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/10/15 27/07/15 30/04/15 29/01/15 30/10/14 21/07/14 29/04/14 -
Price 0.9200 1.0800 1.1200 1.0900 1.3200 1.4300 0.9600 -
P/RPS 4.49 2.80 2.51 2.37 2.25 1.58 1.47 110.09% QoQ % 60.36% 11.55% 5.91% 5.33% 42.41% 7.48% - Horiz. % 305.44% 190.48% 170.75% 161.22% 153.06% 107.48% 100.00%
P/EPS 47.92 156.52 94.12 39.93 65.67 25.77 21.72 69.23% QoQ % -69.38% 66.30% 135.71% -39.20% 154.83% 18.65% - Horiz. % 220.63% 720.63% 433.33% 183.84% 302.35% 118.65% 100.00%
EY 2.09 0.64 1.06 2.50 1.52 3.88 4.60 -40.81% QoQ % 226.56% -39.62% -57.60% 64.47% -60.82% -15.65% - Horiz. % 45.43% 13.91% 23.04% 54.35% 33.04% 84.35% 100.00%
DY 1.90 0.00 0.00 0.00 2.08 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 91.35% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.61 0.72 0.74 0.72 0.89 0.98 0.67 -6.05% QoQ % -15.28% -2.70% 2.78% -19.10% -9.18% 46.27% - Horiz. % 91.04% 107.46% 110.45% 107.46% 132.84% 146.27% 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-Notes(Nov 14) (1).pdf 
