[MELATI] QoQ Quarter Result on 2021-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 55,588 17,584 21,291 24,732 22,074 24,467 41,633 21.28% QoQ % 216.13% -17.41% -13.91% 12.04% -9.78% -41.23% - Horiz. % 133.52% 42.24% 51.14% 59.40% 53.02% 58.77% 100.00%
PBT 19,581 2,578 2,870 2,081 669 782 1,096 584.61% QoQ % 659.54% -10.17% 37.91% 211.06% -14.45% -28.65% - Horiz. % 1,786.59% 235.22% 261.86% 189.87% 61.04% 71.35% 100.00%
Tax -5,276 -921 -550 -1,442 -110 -200 -580 336.35% QoQ % -472.86% -67.45% 61.86% -1,210.91% 45.00% 65.52% - Horiz. % 909.66% 158.79% 94.83% 248.62% 18.97% 34.48% 100.00%
NP 14,305 1,657 2,320 639 559 582 516 817.85% QoQ % 763.31% -28.58% 263.07% 14.31% -3.95% 12.79% - Horiz. % 2,772.29% 321.12% 449.61% 123.84% 108.33% 112.79% 100.00%
NP to SH 14,305 1,657 2,320 639 559 582 516 817.85% QoQ % 763.31% -28.58% 263.07% 14.31% -3.95% 12.79% - Horiz. % 2,772.29% 321.12% 449.61% 123.84% 108.33% 112.79% 100.00%
Tax Rate 26.94 % 35.73 % 19.16 % 69.29 % 16.44 % 25.58 % 52.92 % -36.27% QoQ % -24.60% 86.48% -72.35% 321.47% -35.73% -51.66% - Horiz. % 50.91% 67.52% 36.21% 130.93% 31.07% 48.34% 100.00%
Total Cost 41,283 15,927 18,971 24,093 21,515 23,885 41,117 0.27% QoQ % 159.20% -16.05% -21.26% 11.98% -9.92% -41.91% - Horiz. % 100.40% 38.74% 46.14% 58.60% 52.33% 58.09% 100.00%
Net Worth 229,284 216,515 214,187 211,858 211,868 212,363 213,447 4.89% QoQ % 5.90% 1.09% 1.10% -0.00% -0.23% -0.51% - Horiz. % 107.42% 101.44% 100.35% 99.26% 99.26% 99.49% 100.00%
Dividend 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - 1,164 - - 518 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 224.34% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 182.17 % - % - % 100.56 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 181.16% 0.00% 0.00% 100.00%
Equity 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 229,284 216,515 214,187 211,858 211,868 212,363 213,447 4.89% QoQ % 5.90% 1.09% 1.10% -0.00% -0.23% -0.51% - Horiz. % 107.42% 101.44% 100.35% 99.26% 99.26% 99.49% 100.00%
NOSH 116,388 116,406 116,406 116,406 116,411 116,683 117,927 -0.87% QoQ % -0.02% 0.00% 0.00% -0.00% -0.23% -1.05% - Horiz. % 98.69% 98.71% 98.71% 98.71% 98.71% 98.95% 100.00%
Ratio Analysis 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 25.73 % 9.42 % 10.90 % 2.58 % 2.53 % 2.38 % 1.24 % 656.51% QoQ % 173.14% -13.58% 322.48% 1.98% 6.30% 91.94% - Horiz. % 2,075.00% 759.68% 879.03% 208.06% 204.03% 191.94% 100.00%
ROE 6.24 % 0.77 % 1.08 % 0.30 % 0.26 % 0.27 % 0.24 % 779.38% QoQ % 710.39% -28.70% 260.00% 15.38% -3.70% 12.50% - Horiz. % 2,600.00% 320.83% 450.00% 125.00% 108.33% 112.50% 100.00%
Per Share 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 47.76 15.11 18.29 21.25 18.96 20.97 35.30 22.35% QoQ % 216.08% -17.39% -13.93% 12.08% -9.59% -40.59% - Horiz. % 135.30% 42.80% 51.81% 60.20% 53.71% 59.41% 100.00%
EPS 12.29 1.42 1.99 0.55 0.48 0.50 0.44 822.46% QoQ % 765.49% -28.64% 261.82% 14.58% -4.00% 13.64% - Horiz. % 2,793.18% 322.73% 452.27% 125.00% 109.09% 113.64% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.44 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 227.27% 0.00% 0.00% 100.00%
NAPS 1.9700 1.8600 1.8400 1.8200 1.8200 1.8200 1.8100 5.82% QoQ % 5.91% 1.09% 1.10% 0.00% 0.00% 0.55% - Horiz. % 108.84% 102.76% 101.66% 100.55% 100.55% 100.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 46.32 14.65 17.74 20.61 18.40 20.39 34.69 21.28% QoQ % 216.18% -17.42% -13.93% 12.01% -9.76% -41.22% - Horiz. % 133.53% 42.23% 51.14% 59.41% 53.04% 58.78% 100.00%
EPS 11.92 1.38 1.93 0.53 0.47 0.49 0.43 817.81% QoQ % 763.77% -28.50% 264.15% 12.77% -4.08% 13.95% - Horiz. % 2,772.09% 320.93% 448.84% 123.26% 109.30% 113.95% 100.00%
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.43 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 225.58% 0.00% 0.00% 100.00%
NAPS 1.9107 1.8043 1.7849 1.7655 1.7656 1.7697 1.7787 4.89% QoQ % 5.90% 1.09% 1.10% -0.01% -0.23% -0.51% - Horiz. % 107.42% 101.44% 100.35% 99.26% 99.26% 99.49% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.5750 0.6000 0.5350 0.5750 0.5950 0.5300 0.4300 -
P/RPS 1.20 3.97 2.93 2.71 3.14 2.53 1.22 -1.10% QoQ % -69.77% 35.49% 8.12% -13.69% 24.11% 107.38% - Horiz. % 98.36% 325.41% 240.16% 222.13% 257.38% 207.38% 100.00%
P/EPS 4.68 42.15 26.84 104.75 123.91 106.26 98.27 -86.89% QoQ % -88.90% 57.04% -74.38% -15.46% 16.61% 8.13% - Horiz. % 4.76% 42.89% 27.31% 106.59% 126.09% 108.13% 100.00%
EY 21.38 2.37 3.73 0.95 0.81 0.94 1.02 661.63% QoQ % 802.11% -36.46% 292.63% 17.28% -13.83% -7.84% - Horiz. % 2,096.08% 232.35% 365.69% 93.14% 79.41% 92.16% 100.00%
DY 0.00 0.00 0.00 1.74 0.00 0.00 1.02 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 170.59% 0.00% 0.00% 100.00%
P/NAPS 0.29 0.32 0.29 0.32 0.33 0.29 0.24 13.46% QoQ % -9.38% 10.34% -9.38% -3.03% 13.79% 20.83% - Horiz. % 120.83% 133.33% 120.83% 133.33% 137.50% 120.83% 100.00%
Price Multiplier on Announcement Date 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 28/07/22 28/04/22 - 27/10/21 28/07/21 27/04/21 26/01/21 -
Price 0.5700 0.5850 0.6000 0.6000 0.5900 0.5600 0.4700 -
P/RPS 1.19 3.87 3.28 2.82 3.11 2.67 1.33 -7.15% QoQ % -69.25% 17.99% 16.31% -9.32% 16.48% 100.75% - Horiz. % 89.47% 290.98% 246.62% 212.03% 233.83% 200.75% 100.00%
P/EPS 4.64 41.10 30.11 109.30 122.87 112.27 107.41 -87.71% QoQ % -88.71% 36.50% -72.45% -11.04% 9.44% 4.52% - Horiz. % 4.32% 38.26% 28.03% 101.76% 114.39% 104.52% 100.00%
EY 21.56 2.43 3.32 0.91 0.81 0.89 0.93 714.60% QoQ % 787.24% -26.81% 264.84% 12.35% -8.99% -4.30% - Horiz. % 2,318.28% 261.29% 356.99% 97.85% 87.10% 95.70% 100.00%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.94 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 177.66% 0.00% 0.00% 100.00%
P/NAPS 0.29 0.31 0.33 0.33 0.32 0.31 0.26 7.56% QoQ % -6.45% -6.06% 0.00% 3.13% 3.23% 19.23% - Horiz. % 111.54% 119.23% 126.92% 126.92% 123.08% 119.23% 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 21).pdf 
