[MELATI] QoQ Quarter Result on 2017-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 127,545 46,821 44,197 79,558 32,235 34,446 21,808 224.96% QoQ % 172.41% 5.94% -44.45% 146.81% -6.42% 57.95% - Horiz. % 584.85% 214.70% 202.66% 364.81% 147.81% 157.95% 100.00%
PBT 469 1,017 777 279 1,408 1,264 958 -37.91% QoQ % -53.88% 30.89% 178.49% -80.18% 11.39% 31.94% - Horiz. % 48.96% 106.16% 81.11% 29.12% 146.97% 131.94% 100.00%
Tax -35 -601 -173 620 -894 -755 -454 -81.91% QoQ % 94.18% -247.40% -127.90% 169.35% -18.41% -66.30% - Horiz. % 7.71% 132.38% 38.11% -136.56% 196.92% 166.30% 100.00%
NP 434 416 604 899 514 509 504 -9.50% QoQ % 4.33% -31.13% -32.81% 74.90% 0.98% 0.99% - Horiz. % 86.11% 82.54% 119.84% 178.37% 101.98% 100.99% 100.00%
NP to SH 434 416 604 899 514 509 504 -9.50% QoQ % 4.33% -31.13% -32.81% 74.90% 0.98% 0.99% - Horiz. % 86.11% 82.54% 119.84% 178.37% 101.98% 100.99% 100.00%
Tax Rate 7.46 % 59.10 % 22.27 % -222.22 % 63.49 % 59.73 % 47.39 % -70.88% QoQ % -87.38% 165.38% 110.02% -450.01% 6.29% 26.04% - Horiz. % 15.74% 124.71% 46.99% -468.92% 133.97% 126.04% 100.00%
Total Cost 127,111 46,405 43,593 78,659 31,721 33,937 21,304 229.32% QoQ % 173.92% 6.45% -44.58% 147.97% -6.53% 59.30% - Horiz. % 596.65% 217.82% 204.62% 369.22% 148.90% 159.30% 100.00%
Net Worth 209,909 211,242 210,084 210,101 208,934 210,138 211,200 -0.41% QoQ % -0.63% 0.55% -0.01% 0.56% -0.57% -0.50% - Horiz. % 99.39% 100.02% 99.47% 99.48% 98.93% 99.50% 100.00%
Dividend 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - - - 1,193 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 132.79 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 209,909 211,242 210,084 210,101 208,934 210,138 211,200 -0.41% QoQ % -0.63% 0.55% -0.01% 0.56% -0.57% -0.50% - Horiz. % 99.39% 100.02% 99.47% 99.48% 98.93% 99.50% 100.00%
NOSH 119,267 119,346 119,366 119,376 119,391 119,397 120,000 -0.41% QoQ % -0.07% -0.02% -0.01% -0.01% -0.01% -0.50% - Horiz. % 99.39% 99.46% 99.47% 99.48% 99.49% 99.50% 100.00%
Ratio Analysis 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 0.34 % 0.89 % 1.37 % 1.13 % 1.59 % 1.48 % 2.31 % -72.16% QoQ % -61.80% -35.04% 21.24% -28.93% 7.43% -35.93% - Horiz. % 14.72% 38.53% 59.31% 48.92% 68.83% 64.07% 100.00%
ROE 0.21 % 0.20 % 0.29 % 0.43 % 0.25 % 0.24 % 0.24 % -8.52% QoQ % 5.00% -31.03% -32.56% 72.00% 4.17% 0.00% - Horiz. % 87.50% 83.33% 120.83% 179.17% 104.17% 100.00% 100.00%
Per Share 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 106.94 39.23 37.03 66.64 27.00 28.85 18.17 226.33% QoQ % 172.60% 5.94% -44.43% 146.81% -6.41% 58.78% - Horiz. % 588.55% 215.91% 203.80% 366.76% 148.60% 158.78% 100.00%
EPS 0.36 0.35 0.51 0.75 0.43 0.43 0.42 -9.77% QoQ % 2.86% -31.37% -32.00% 74.42% 0.00% 2.38% - Horiz. % 85.71% 83.33% 121.43% 178.57% 102.38% 102.38% 100.00%
DPS 0.00 0.00 0.00 1.00 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 1.7600 1.7700 1.7600 1.7600 1.7500 1.7600 1.7600 - QoQ % -0.56% 0.57% 0.00% 0.57% -0.57% 0.00% - Horiz. % 100.00% 100.57% 100.00% 100.00% 99.43% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 106.29 39.02 36.83 66.30 26.86 28.71 18.17 225.01% QoQ % 172.40% 5.95% -44.45% 146.84% -6.44% 58.01% - Horiz. % 584.98% 214.75% 202.70% 364.89% 147.83% 158.01% 100.00%
EPS 0.36 0.35 0.50 0.75 0.43 0.42 0.42 -9.77% QoQ % 2.86% -30.00% -33.33% 74.42% 2.38% 0.00% - Horiz. % 85.71% 83.33% 119.05% 178.57% 102.38% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.99 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 1.7492 1.7604 1.7507 1.7508 1.7411 1.7512 1.7600 -0.41% QoQ % -0.64% 0.55% -0.01% 0.56% -0.58% -0.50% - Horiz. % 99.39% 100.02% 99.47% 99.48% 98.93% 99.50% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.6100 0.6800 0.7700 0.8300 0.8450 0.8400 0.8800 -
P/RPS 0.57 1.73 2.08 1.25 3.13 2.91 4.84 -76.01% QoQ % -67.05% -16.83% 66.40% -60.06% 7.56% -39.88% - Horiz. % 11.78% 35.74% 42.98% 25.83% 64.67% 60.12% 100.00%
P/EPS 167.63 195.08 152.17 110.21 196.28 197.04 209.52 -13.83% QoQ % -14.07% 28.20% 38.07% -43.85% -0.39% -5.96% - Horiz. % 80.01% 93.11% 72.63% 52.60% 93.68% 94.04% 100.00%
EY 0.60 0.51 0.66 0.91 0.51 0.51 0.48 16.06% QoQ % 17.65% -22.73% -27.47% 78.43% 0.00% 6.25% - Horiz. % 125.00% 106.25% 137.50% 189.58% 106.25% 106.25% 100.00%
DY 0.00 0.00 0.00 1.20 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 0.35 0.38 0.44 0.47 0.48 0.48 0.50 -21.18% QoQ % -7.89% -13.64% -6.38% -2.08% 0.00% -4.00% - Horiz. % 70.00% 76.00% 88.00% 94.00% 96.00% 96.00% 100.00%
Price Multiplier on Announcement Date 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 30/07/18 23/04/18 27/03/18 25/10/17 26/07/17 27/04/17 19/01/17 -
Price 0.5500 0.6900 0.6800 0.8150 0.8450 0.8900 0.9100 -
P/RPS 0.51 1.76 1.84 1.22 3.13 3.08 5.01 -78.23% QoQ % -71.02% -4.35% 50.82% -61.02% 1.62% -38.52% - Horiz. % 10.18% 35.13% 36.73% 24.35% 62.48% 61.48% 100.00%
P/EPS 151.14 197.95 134.39 108.22 196.28 208.77 216.67 -21.36% QoQ % -23.65% 47.30% 24.18% -44.86% -5.98% -3.65% - Horiz. % 69.76% 91.36% 62.03% 49.95% 90.59% 96.35% 100.00%
EY 0.66 0.51 0.74 0.92 0.51 0.48 0.46 27.24% QoQ % 29.41% -31.08% -19.57% 80.39% 6.25% 4.35% - Horiz. % 143.48% 110.87% 160.87% 200.00% 110.87% 104.35% 100.00%
DY 0.00 0.00 0.00 1.23 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 0.31 0.39 0.39 0.46 0.48 0.51 0.52 -29.19% QoQ % -20.51% 0.00% -15.22% -4.17% -5.88% -1.92% - Horiz. % 59.62% 75.00% 75.00% 88.46% 92.31% 98.08% 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