[MELATI] QoQ Quarter Result on 2017-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 69,286 127,545 46,821 44,197 79,558 32,235 34,446 59.14% QoQ % -45.68% 172.41% 5.94% -44.45% 146.81% -6.42% - Horiz. % 201.14% 370.28% 135.93% 128.31% 230.96% 93.58% 100.00%
PBT 939 469 1,017 777 279 1,408 1,264 -17.93% QoQ % 100.21% -53.88% 30.89% 178.49% -80.18% 11.39% - Horiz. % 74.29% 37.10% 80.46% 61.47% 22.07% 111.39% 100.00%
Tax 20 -35 -601 -173 620 -894 -755 - QoQ % 157.14% 94.18% -247.40% -127.90% 169.35% -18.41% - Horiz. % -2.65% 4.64% 79.60% 22.91% -82.12% 118.41% 100.00%
NP 959 434 416 604 899 514 509 52.37% QoQ % 120.97% 4.33% -31.13% -32.81% 74.90% 0.98% - Horiz. % 188.41% 85.27% 81.73% 118.66% 176.62% 100.98% 100.00%
NP to SH 959 434 416 604 899 514 509 52.37% QoQ % 120.97% 4.33% -31.13% -32.81% 74.90% 0.98% - Horiz. % 188.41% 85.27% 81.73% 118.66% 176.62% 100.98% 100.00%
Tax Rate -2.13 % 7.46 % 59.10 % 22.27 % -222.22 % 63.49 % 59.73 % - QoQ % -128.55% -87.38% 165.38% 110.02% -450.01% 6.29% - Horiz. % -3.57% 12.49% 98.95% 37.28% -372.04% 106.29% 100.00%
Total Cost 68,327 127,111 46,405 43,593 78,659 31,721 33,937 59.24% QoQ % -46.25% 173.92% 6.45% -44.58% 147.97% -6.53% - Horiz. % 201.33% 374.55% 136.74% 128.45% 231.78% 93.47% 100.00%
Net Worth 210,955 209,909 211,242 210,084 210,101 208,934 210,138 0.26% QoQ % 0.50% -0.63% 0.55% -0.01% 0.56% -0.57% - Horiz. % 100.39% 99.89% 100.53% 99.97% 99.98% 99.43% 100.00%
Dividend 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 1,191 - - - 1,193 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.84% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 124.28 % - % - % - % 132.79 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 93.59% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 210,955 209,909 211,242 210,084 210,101 208,934 210,138 0.26% QoQ % 0.50% -0.63% 0.55% -0.01% 0.56% -0.57% - Horiz. % 100.39% 99.89% 100.53% 99.97% 99.98% 99.43% 100.00%
NOSH 119,184 119,267 119,346 119,366 119,376 119,391 119,397 -0.12% QoQ % -0.07% -0.07% -0.02% -0.01% -0.01% -0.01% - Horiz. % 99.82% 99.89% 99.96% 99.97% 99.98% 99.99% 100.00%
Ratio Analysis 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 1.38 % 0.34 % 0.89 % 1.37 % 1.13 % 1.59 % 1.48 % -4.54% QoQ % 305.88% -61.80% -35.04% 21.24% -28.93% 7.43% - Horiz. % 93.24% 22.97% 60.14% 92.57% 76.35% 107.43% 100.00%
ROE 0.45 % 0.21 % 0.20 % 0.29 % 0.43 % 0.25 % 0.24 % 51.88% QoQ % 114.29% 5.00% -31.03% -32.56% 72.00% 4.17% - Horiz. % 187.50% 87.50% 83.33% 120.83% 179.17% 104.17% 100.00%
Per Share 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 58.13 106.94 39.23 37.03 66.64 27.00 28.85 59.32% QoQ % -45.64% 172.60% 5.94% -44.43% 146.81% -6.41% - Horiz. % 201.49% 370.68% 135.98% 128.35% 230.99% 93.59% 100.00%
EPS 0.80 0.36 0.35 0.51 0.75 0.43 0.43 51.10% QoQ % 122.22% 2.86% -31.37% -32.00% 74.42% 0.00% - Horiz. % 186.05% 83.72% 81.40% 118.60% 174.42% 100.00% 100.00%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7700 1.7600 1.7700 1.7600 1.7600 1.7500 1.7600 0.38% QoQ % 0.57% -0.56% 0.57% 0.00% 0.57% -0.57% - Horiz. % 100.57% 100.00% 100.57% 100.00% 100.00% 99.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 57.74 106.29 39.02 36.83 66.30 26.86 28.71 59.13% QoQ % -45.68% 172.40% 5.95% -44.45% 146.84% -6.44% - Horiz. % 201.11% 370.22% 135.91% 128.28% 230.93% 93.56% 100.00%
EPS 0.80 0.36 0.35 0.50 0.75 0.43 0.42 53.48% QoQ % 122.22% 2.86% -30.00% -33.33% 74.42% 2.38% - Horiz. % 190.48% 85.71% 83.33% 119.05% 178.57% 102.38% 100.00%
DPS 0.99 0.00 0.00 0.00 0.99 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7580 1.7492 1.7604 1.7507 1.7508 1.7411 1.7512 0.26% QoQ % 0.50% -0.64% 0.55% -0.01% 0.56% -0.58% - Horiz. % 100.39% 99.89% 100.53% 99.97% 99.98% 99.42% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.6200 0.6100 0.6800 0.7700 0.8300 0.8450 0.8400 -
P/RPS 1.07 0.57 1.73 2.08 1.25 3.13 2.91 -48.58% QoQ % 87.72% -67.05% -16.83% 66.40% -60.06% 7.56% - Horiz. % 36.77% 19.59% 59.45% 71.48% 42.96% 107.56% 100.00%
P/EPS 77.05 167.63 195.08 152.17 110.21 196.28 197.04 -46.43% QoQ % -54.04% -14.07% 28.20% 38.07% -43.85% -0.39% - Horiz. % 39.10% 85.07% 99.01% 77.23% 55.93% 99.61% 100.00%
EY 1.30 0.60 0.51 0.66 0.91 0.51 0.51 86.28% QoQ % 116.67% 17.65% -22.73% -27.47% 78.43% 0.00% - Horiz. % 254.90% 117.65% 100.00% 129.41% 178.43% 100.00% 100.00%
DY 1.61 0.00 0.00 0.00 1.20 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 134.17% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.35 0.35 0.38 0.44 0.47 0.48 0.48 -18.94% QoQ % 0.00% -7.89% -13.64% -6.38% -2.08% 0.00% - Horiz. % 72.92% 72.92% 79.17% 91.67% 97.92% 100.00% 100.00%
Price Multiplier on Announcement Date 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 25/10/18 30/07/18 23/04/18 27/03/18 25/10/17 26/07/17 27/04/17 -
Price 0.5850 0.5500 0.6900 0.6800 0.8150 0.8450 0.8900 -
P/RPS 1.01 0.51 1.76 1.84 1.22 3.13 3.08 -52.35% QoQ % 98.04% -71.02% -4.35% 50.82% -61.02% 1.62% - Horiz. % 32.79% 16.56% 57.14% 59.74% 39.61% 101.62% 100.00%
P/EPS 72.70 151.14 197.95 134.39 108.22 196.28 208.77 -50.41% QoQ % -51.90% -23.65% 47.30% 24.18% -44.86% -5.98% - Horiz. % 34.82% 72.40% 94.82% 64.37% 51.84% 94.02% 100.00%
EY 1.38 0.66 0.51 0.74 0.92 0.51 0.48 101.80% QoQ % 109.09% 29.41% -31.08% -19.57% 80.39% 6.25% - Horiz. % 287.50% 137.50% 106.25% 154.17% 191.67% 106.25% 100.00%
DY 1.71 0.00 0.00 0.00 1.23 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 139.02% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.33 0.31 0.39 0.39 0.46 0.48 0.51 -25.13% QoQ % 6.45% -20.51% 0.00% -15.22% -4.17% -5.88% - Horiz. % 64.71% 60.78% 76.47% 76.47% 90.20% 94.12% 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 (Nov 17).pdf 
