[MELATI] QoQ Quarter Result on 2018-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 39,631 63,646 40,450 69,286 127,545 46,821 44,197 -7.02% QoQ % -37.73% 57.34% -41.62% -45.68% 172.41% 5.94% - Horiz. % 89.67% 144.01% 91.52% 156.77% 288.58% 105.94% 100.00%
PBT 1,053 1,307 954 939 469 1,017 777 22.49% QoQ % -19.43% 37.00% 1.60% 100.21% -53.88% 30.89% - Horiz. % 135.52% 168.21% 122.78% 120.85% 60.36% 130.89% 100.00%
Tax -745 -995 -383 20 -35 -601 -173 164.93% QoQ % 25.13% -159.79% -2,015.00% 157.14% 94.18% -247.40% - Horiz. % 430.64% 575.14% 221.39% -11.56% 20.23% 347.40% 100.00%
NP 308 312 571 959 434 416 604 -36.20% QoQ % -1.28% -45.36% -40.46% 120.97% 4.33% -31.13% - Horiz. % 50.99% 51.66% 94.54% 158.77% 71.85% 68.87% 100.00%
NP to SH 308 312 571 959 434 416 604 -36.20% QoQ % -1.28% -45.36% -40.46% 120.97% 4.33% -31.13% - Horiz. % 50.99% 51.66% 94.54% 158.77% 71.85% 68.87% 100.00%
Tax Rate 70.75 % 76.13 % 40.15 % -2.13 % 7.46 % 59.10 % 22.27 % 116.26% QoQ % -7.07% 89.61% 1,984.98% -128.55% -87.38% 165.38% - Horiz. % 317.69% 341.85% 180.29% -9.56% 33.50% 265.38% 100.00%
Total Cost 39,323 63,334 39,879 68,327 127,111 46,405 43,593 -6.65% QoQ % -37.91% 58.82% -41.64% -46.25% 173.92% 6.45% - Horiz. % 90.20% 145.28% 91.48% 156.74% 291.59% 106.45% 100.00%
Net Worth 210,116 211,597 210,929 210,955 209,909 211,242 210,084 0.01% QoQ % -0.70% 0.32% -0.01% 0.50% -0.63% 0.55% - Horiz. % 100.02% 100.72% 100.40% 100.41% 99.92% 100.55% 100.00%
Dividend 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div - - - 1,191 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 124.28 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 210,116 211,597 210,929 210,955 209,909 211,242 210,084 0.01% QoQ % -0.70% 0.32% -0.01% 0.50% -0.63% 0.55% - Horiz. % 100.02% 100.72% 100.40% 100.41% 99.92% 100.55% 100.00%
NOSH 118,710 118,875 119,169 119,184 119,267 119,346 119,366 -0.37% QoQ % -0.14% -0.25% -0.01% -0.07% -0.07% -0.02% - Horiz. % 99.45% 99.59% 99.83% 99.85% 99.92% 99.98% 100.00%
Ratio Analysis 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 0.78 % 0.49 % 1.41 % 1.38 % 0.34 % 0.89 % 1.37 % -31.33% QoQ % 59.18% -65.25% 2.17% 305.88% -61.80% -35.04% - Horiz. % 56.93% 35.77% 102.92% 100.73% 24.82% 64.96% 100.00%
ROE 0.15 % 0.15 % 0.27 % 0.45 % 0.21 % 0.20 % 0.29 % -35.59% QoQ % 0.00% -44.44% -40.00% 114.29% 5.00% -31.03% - Horiz. % 51.72% 51.72% 93.10% 155.17% 72.41% 68.97% 100.00%
Per Share 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 33.38 53.54 33.94 58.13 106.94 39.23 37.03 -6.69% QoQ % -37.65% 57.75% -41.61% -45.64% 172.60% 5.94% - Horiz. % 90.14% 144.59% 91.66% 156.98% 288.79% 105.94% 100.00%
EPS 0.26 0.26 0.48 0.80 0.36 0.35 0.51 -36.21% QoQ % 0.00% -45.83% -40.00% 122.22% 2.86% -31.37% - Horiz. % 50.98% 50.98% 94.12% 156.86% 70.59% 68.63% 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 1.7700 1.7800 1.7700 1.7700 1.7600 1.7700 1.7600 0.38% QoQ % -0.56% 0.56% 0.00% 0.57% -0.56% 0.57% - Horiz. % 100.57% 101.14% 100.57% 100.57% 100.00% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 33.03 53.04 33.71 57.74 106.29 39.02 36.83 -7.01% QoQ % -37.73% 57.34% -41.62% -45.68% 172.40% 5.95% - Horiz. % 89.68% 144.01% 91.53% 156.77% 288.60% 105.95% 100.00%
EPS 0.26 0.26 0.48 0.80 0.36 0.35 0.50 -35.36% QoQ % 0.00% -45.83% -40.00% 122.22% 2.86% -30.00% - Horiz. % 52.00% 52.00% 96.00% 160.00% 72.00% 70.00% 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 1.7510 1.7633 1.7577 1.7580 1.7492 1.7604 1.7507 0.01% QoQ % -0.70% 0.32% -0.02% 0.50% -0.64% 0.55% - Horiz. % 100.02% 100.72% 100.40% 100.42% 99.91% 100.55% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.4500 0.5000 0.5900 0.6200 0.6100 0.6800 0.7700 -
P/RPS 1.35 0.93 1.74 1.07 0.57 1.73 2.08 -25.06% QoQ % 45.16% -46.55% 62.62% 87.72% -67.05% -16.83% - Horiz. % 64.90% 44.71% 83.65% 51.44% 27.40% 83.17% 100.00%
P/EPS 173.44 190.50 123.13 77.05 167.63 195.08 152.17 9.12% QoQ % -8.96% 54.71% 59.81% -54.04% -14.07% 28.20% - Horiz. % 113.98% 125.19% 80.92% 50.63% 110.16% 128.20% 100.00%
EY 0.58 0.52 0.81 1.30 0.60 0.51 0.66 -8.26% QoQ % 11.54% -35.80% -37.69% 116.67% 17.65% -22.73% - Horiz. % 87.88% 78.79% 122.73% 196.97% 90.91% 77.27% 100.00%
DY 0.00 0.00 0.00 1.61 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 0.25 0.28 0.33 0.35 0.35 0.38 0.44 -31.42% QoQ % -10.71% -15.15% -5.71% 0.00% -7.89% -13.64% - Horiz. % 56.82% 63.64% 75.00% 79.55% 79.55% 86.36% 100.00%
Price Multiplier on Announcement Date 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 29/07/19 25/04/19 25/01/19 25/10/18 30/07/18 23/04/18 27/03/18 -
Price 0.4550 0.4650 0.4600 0.5850 0.5500 0.6900 0.6800 -
P/RPS 1.36 0.87 1.36 1.01 0.51 1.76 1.84 -18.27% QoQ % 56.32% -36.03% 34.65% 98.04% -71.02% -4.35% - Horiz. % 73.91% 47.28% 73.91% 54.89% 27.72% 95.65% 100.00%
P/EPS 175.37 177.17 96.00 72.70 151.14 197.95 134.39 19.43% QoQ % -1.02% 84.55% 32.05% -51.90% -23.65% 47.30% - Horiz. % 130.49% 131.83% 71.43% 54.10% 112.46% 147.30% 100.00%
EY 0.57 0.56 1.04 1.38 0.66 0.51 0.74 -15.98% QoQ % 1.79% -46.15% -24.64% 109.09% 29.41% -31.08% - Horiz. % 77.03% 75.68% 140.54% 186.49% 89.19% 68.92% 100.00%
DY 0.00 0.00 0.00 1.71 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 0.26 0.26 0.26 0.33 0.31 0.39 0.39 -23.70% QoQ % 0.00% 0.00% -21.21% 6.45% -20.51% 0.00% - Horiz. % 66.67% 66.67% 66.67% 84.62% 79.49% 100.00% 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 18).pdf 
