[MELATI] QoQ Quarter Result on 2015-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 17,196 17,196 19,706 24,487 46,264 53,168 54,894 -60.51% QoQ % 0.00% -12.74% -19.52% -47.07% -12.99% -3.14% - Horiz. % 31.33% 31.33% 35.90% 44.61% 84.28% 96.86% 100.00%
PBT 8,121 8,121 1,502 2,779 1,594 2,006 4,480 60.98% QoQ % 0.00% 440.68% -45.95% 74.34% -20.54% -55.22% - Horiz. % 181.27% 181.27% 33.53% 62.03% 35.58% 44.78% 100.00%
Tax 196 196 -435 -482 -767 -587 -1,218 - QoQ % 0.00% 145.06% 9.75% 37.16% -30.66% 51.81% - Horiz. % -16.09% -16.09% 35.71% 39.57% 62.97% 48.19% 100.00%
NP 8,317 8,317 1,067 2,297 827 1,419 3,262 111.53% QoQ % 0.00% 679.48% -53.55% 177.75% -41.72% -56.50% - Horiz. % 254.97% 254.97% 32.71% 70.42% 25.35% 43.50% 100.00%
NP to SH 8,317 8,317 1,067 2,297 827 1,419 3,262 111.53% QoQ % 0.00% 679.48% -53.55% 177.75% -41.72% -56.50% - Horiz. % 254.97% 254.97% 32.71% 70.42% 25.35% 43.50% 100.00%
Tax Rate -2.41 % -2.41 % 28.96 % 17.34 % 48.12 % 29.26 % 27.19 % - QoQ % 0.00% -108.32% 67.01% -63.97% 64.46% 7.61% - Horiz. % -8.86% -8.86% 106.51% 63.77% 176.98% 107.61% 100.00%
Total Cost 8,879 8,879 18,639 22,190 45,437 51,749 51,632 -75.56% QoQ % 0.00% -52.36% -16.00% -51.16% -12.20% 0.23% - Horiz. % 17.20% 17.20% 36.10% 42.98% 88.00% 100.23% 100.00%
Net Worth 191,195 - 183,428 181,845 179,782 181,250 180,425 4.75% QoQ % 0.00% 0.00% 0.87% 1.15% -0.81% 0.46% - Horiz. % 105.97% 0.00% 101.66% 100.79% 99.64% 100.46% 100.00%
Dividend 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - 2,093 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 91.15 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 191,195 - 183,428 181,845 179,782 181,250 180,425 4.75% QoQ % 0.00% 0.00% 0.87% 1.15% -0.81% 0.46% - Horiz. % 105.97% 0.00% 101.66% 100.79% 99.64% 100.46% 100.00%
NOSH 119,497 119,497 119,887 119,635 119,855 119,243 119,487 0.01% QoQ % 0.00% -0.33% 0.21% -0.18% 0.51% -0.20% - Horiz. % 100.01% 100.01% 100.34% 100.12% 100.31% 99.80% 100.00%
Ratio Analysis 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 48.37 % 48.37 % 5.41 % 9.38 % 1.79 % 2.67 % 5.94 % 435.84% QoQ % 0.00% 794.09% -42.32% 424.02% -32.96% -55.05% - Horiz. % 814.31% 814.31% 91.08% 157.91% 30.13% 44.95% 100.00%
ROE 4.35 % - % 0.58 % 1.26 % 0.46 % 0.78 % 1.81 % 101.75% QoQ % 0.00% 0.00% -53.97% 173.91% -41.03% -56.91% - Horiz. % 240.33% 0.00% 32.04% 69.61% 25.41% 43.09% 100.00%
Per Share 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 14.39 14.39 16.44 20.47 38.60 44.59 45.94 -60.51% QoQ % 0.00% -12.47% -19.69% -46.97% -13.43% -2.94% - Horiz. % 31.32% 31.32% 35.79% 44.56% 84.02% 97.06% 100.00%
EPS 6.96 6.96 0.89 1.92 0.69 1.19 2.73 111.51% QoQ % 0.00% 682.02% -53.65% 178.26% -42.02% -56.41% - Horiz. % 254.95% 254.95% 32.60% 70.33% 25.27% 43.59% 100.00%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6000 - 1.5300 1.5200 1.5000 1.5200 1.5100 4.74% QoQ % 0.00% 0.00% 0.66% 1.33% -1.32% 0.66% - Horiz. % 105.96% 0.00% 101.32% 100.66% 99.34% 100.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 14.33 14.33 16.42 20.41 38.55 44.31 45.75 -60.51% QoQ % 0.00% -12.73% -19.55% -47.06% -13.00% -3.15% - Horiz. % 31.32% 31.32% 35.89% 44.61% 84.26% 96.85% 100.00%
EPS 6.93 6.93 0.89 1.91 0.69 1.18 2.72 111.40% QoQ % 0.00% 678.65% -53.40% 176.81% -41.53% -56.62% - Horiz. % 254.78% 254.78% 32.72% 70.22% 25.37% 43.38% 100.00%
DPS 0.00 0.00 0.00 1.74 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5933 - 1.5286 1.5154 1.4982 1.5104 1.5035 4.75% QoQ % 0.00% 0.00% 0.87% 1.15% -0.81% 0.46% - Horiz. % 105.97% 0.00% 101.67% 100.79% 99.65% 100.46% 100.00%
Price Multiplier on Financial Quarter End Date 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.7600 0.7000 0.9200 0.9800 1.2700 1.2000 1.1500 -
P/RPS 5.28 4.86 5.60 4.79 3.29 2.69 2.50 81.93% QoQ % 8.64% -13.21% 16.91% 45.59% 22.30% 7.60% - Horiz. % 211.20% 194.40% 224.00% 191.60% 131.60% 107.60% 100.00%
P/EPS 10.92 10.06 103.37 51.04 184.06 100.84 42.12 -66.06% QoQ % 8.55% -90.27% 102.53% -72.27% 82.53% 139.41% - Horiz. % 25.93% 23.88% 245.42% 121.18% 436.99% 239.41% 100.00%
EY 9.16 9.94 0.97 1.96 0.54 0.99 2.37 195.10% QoQ % -7.85% 924.74% -50.51% 262.96% -45.45% -58.23% - Horiz. % 386.50% 419.41% 40.93% 82.70% 22.78% 41.77% 100.00%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.48 0.00 0.60 0.64 0.85 0.79 0.76 -30.78% QoQ % 0.00% 0.00% -6.25% -24.71% 7.59% 3.95% - Horiz. % 63.16% 0.00% 78.95% 84.21% 111.84% 103.95% 100.00%
Price Multiplier on Announcement Date 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 27/04/16 - 28/01/16 28/10/15 27/07/15 30/04/15 29/01/15 -
Price 0.8150 0.0000 0.8000 0.9200 1.0800 1.1200 1.0900 -
P/RPS 5.66 0.00 4.87 4.49 2.80 2.51 2.37 100.73% QoQ % 0.00% 0.00% 8.46% 60.36% 11.55% 5.91% - Horiz. % 238.82% 0.00% 205.49% 189.45% 118.14% 105.91% 100.00%
P/EPS 11.71 0.00 89.89 47.92 156.52 94.12 39.93 -62.54% QoQ % 0.00% 0.00% 87.58% -69.38% 66.30% 135.71% - Horiz. % 29.33% 0.00% 225.12% 120.01% 391.99% 235.71% 100.00%
EY 8.54 0.00 1.11 2.09 0.64 1.06 2.50 167.33% QoQ % 0.00% 0.00% -46.89% 226.56% -39.62% -57.60% - Horiz. % 341.60% 0.00% 44.40% 83.60% 25.60% 42.40% 100.00%
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.51 0.00 0.52 0.61 0.72 0.74 0.72 -24.12% QoQ % 0.00% 0.00% -14.75% -15.28% -2.70% 2.78% - Horiz. % 70.83% 0.00% 72.22% 84.72% 100.00% 102.78% 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 (Aug 15).pdf 
