[MELATI] QoQ Quarter Result on 2014-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 53,168 54,894 70,475 108,158 78,025 66,485 80,851 -24.44% QoQ % -3.14% -22.11% -34.84% 38.62% 17.36% -17.77% - Horiz. % 65.76% 67.90% 87.17% 133.77% 96.50% 82.23% 100.00%
PBT 2,006 4,480 3,351 8,951 7,203 6,846 8,071 -60.57% QoQ % -55.22% 33.69% -62.56% 24.27% 5.21% -15.18% - Horiz. % 24.85% 55.51% 41.52% 110.90% 89.25% 84.82% 100.00%
Tax -587 -1,218 -941 -2,311 -1,913 -1,862 -1,791 -52.56% QoQ % 51.81% -29.44% 59.28% -20.81% -2.74% -3.96% - Horiz. % 32.77% 68.01% 52.54% 129.03% 106.81% 103.96% 100.00%
NP 1,419 3,262 2,410 6,640 5,290 4,984 6,280 -63.00% QoQ % -56.50% 35.35% -63.70% 25.52% 6.14% -20.64% - Horiz. % 22.60% 51.94% 38.38% 105.73% 84.24% 79.36% 100.00%
NP to SH 1,419 3,262 2,410 6,640 5,290 4,984 6,280 -63.00% QoQ % -56.50% 35.35% -63.70% 25.52% 6.14% -20.64% - Horiz. % 22.60% 51.94% 38.38% 105.73% 84.24% 79.36% 100.00%
Tax Rate 29.26 % 27.19 % 28.08 % 25.82 % 26.56 % 27.20 % 22.19 % 20.31% QoQ % 7.61% -3.17% 8.75% -2.79% -2.35% 22.58% - Horiz. % 131.86% 122.53% 126.54% 116.36% 119.69% 122.58% 100.00%
Total Cost 51,749 51,632 68,065 101,518 72,735 61,501 74,571 -21.67% QoQ % 0.23% -24.14% -32.95% 39.57% 18.27% -17.53% - Horiz. % 69.40% 69.24% 91.28% 136.14% 97.54% 82.47% 100.00%
Net Worth 181,250 180,425 177,452 174,673 171,147 166,532 161,793 7.89% QoQ % 0.46% 1.68% 1.59% 2.06% 2.77% 2.93% - Horiz. % 112.03% 111.52% 109.68% 107.96% 105.78% 102.93% 100.00%
Dividend 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - 3,297 - - - 2,996 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 110.05% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 136.82 % - % - % - % 47.71 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 286.77% 0.00% 0.00% 0.00% 100.00%
Equity 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 181,250 180,425 177,452 174,673 171,147 166,532 161,793 7.89% QoQ % 0.46% 1.68% 1.59% 2.06% 2.77% 2.93% - Horiz. % 112.03% 111.52% 109.68% 107.96% 105.78% 102.93% 100.00%
NOSH 119,243 119,487 119,900 119,639 119,683 119,807 119,847 -0.34% QoQ % -0.20% -0.34% 0.22% -0.04% -0.10% -0.03% - Horiz. % 99.50% 99.70% 100.04% 99.83% 99.86% 99.97% 100.00%
Ratio Analysis 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 2.67 % 5.94 % 3.42 % 6.14 % 6.78 % 7.50 % 7.77 % -51.04% QoQ % -55.05% 73.68% -44.30% -9.44% -9.60% -3.47% - Horiz. % 34.36% 76.45% 44.02% 79.02% 87.26% 96.53% 100.00%
ROE 0.78 % 1.81 % 1.36 % 3.80 % 3.09 % 2.99 % 3.88 % -65.78% QoQ % -56.91% 33.09% -64.21% 22.98% 3.34% -22.94% - Horiz. % 20.10% 46.65% 35.05% 97.94% 79.64% 77.06% 100.00%
Per Share 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 44.59 45.94 58.78 90.40 65.19 55.49 67.46 -24.18% QoQ % -2.94% -21.84% -34.98% 38.67% 17.48% -17.74% - Horiz. % 66.10% 68.10% 87.13% 134.01% 96.64% 82.26% 100.00%
EPS 1.19 2.73 2.01 5.55 4.42 4.16 5.24 -62.88% QoQ % -56.41% 35.82% -63.78% 25.57% 6.25% -20.61% - Horiz. % 22.71% 52.10% 38.36% 105.92% 84.35% 79.39% 100.00%
DPS 0.00 0.00 2.75 0.00 0.00 0.00 2.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 110.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5200 1.5100 1.4800 1.4600 1.4300 1.3900 1.3500 8.25% QoQ % 0.66% 2.03% 1.37% 2.10% 2.88% 2.96% - Horiz. % 112.59% 111.85% 109.63% 108.15% 105.93% 102.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 44.31 45.75 58.73 90.13 65.02 55.40 67.38 -24.44% QoQ % -3.15% -22.10% -34.84% 38.62% 17.36% -17.78% - Horiz. % 65.76% 67.90% 87.16% 133.76% 96.50% 82.22% 100.00%
EPS 1.18 2.72 2.01 5.53 4.41 4.15 5.23 -63.04% QoQ % -56.62% 35.32% -63.65% 25.40% 6.27% -20.65% - Horiz. % 22.56% 52.01% 38.43% 105.74% 84.32% 79.35% 100.00%
DPS 0.00 0.00 2.75 0.00 0.00 0.00 2.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 110.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5104 1.5035 1.4788 1.4556 1.4262 1.3878 1.3483 7.88% QoQ % 0.46% 1.67% 1.59% 2.06% 2.77% 2.93% - Horiz. % 112.02% 111.51% 109.68% 107.96% 105.78% 102.93% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 1.2000 1.1500 1.3900 1.1600 0.9900 0.9900 1.0100 -
P/RPS 2.69 2.50 2.36 1.28 1.52 1.78 1.50 47.77% QoQ % 7.60% 5.93% 84.37% -15.79% -14.61% 18.67% - Horiz. % 179.33% 166.67% 157.33% 85.33% 101.33% 118.67% 100.00%
P/EPS 100.84 42.12 69.15 20.90 22.40 23.80 19.27 202.33% QoQ % 139.41% -39.09% 230.86% -6.70% -5.88% 23.51% - Horiz. % 523.30% 218.58% 358.85% 108.46% 116.24% 123.51% 100.00%
EY 0.99 2.37 1.45 4.78 4.46 4.20 5.19 -66.96% QoQ % -58.23% 63.45% -69.67% 7.17% 6.19% -19.08% - Horiz. % 19.08% 45.66% 27.94% 92.10% 85.93% 80.92% 100.00%
DY 0.00 0.00 1.98 0.00 0.00 0.00 2.48 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 79.84% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.79 0.76 0.94 0.79 0.69 0.71 0.75 3.53% QoQ % 3.95% -19.15% 18.99% 14.49% -2.82% -5.33% - Horiz. % 105.33% 101.33% 125.33% 105.33% 92.00% 94.67% 100.00%
Price Multiplier on Announcement Date 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 30/04/15 29/01/15 30/10/14 21/07/14 29/04/14 27/01/14 30/10/13 -
Price 1.1200 1.0900 1.3200 1.4300 0.9600 0.9400 1.0400 -
P/RPS 2.51 2.37 2.25 1.58 1.47 1.69 1.54 38.62% QoQ % 5.91% 5.33% 42.41% 7.48% -13.02% 9.74% - Horiz. % 162.99% 153.90% 146.10% 102.60% 95.45% 109.74% 100.00%
P/EPS 94.12 39.93 65.67 25.77 21.72 22.60 19.85 183.04% QoQ % 135.71% -39.20% 154.83% 18.65% -3.89% 13.85% - Horiz. % 474.16% 201.16% 330.83% 129.82% 109.42% 113.85% 100.00%
EY 1.06 2.50 1.52 3.88 4.60 4.43 5.04 -64.74% QoQ % -57.60% 64.47% -60.82% -15.65% 3.84% -12.10% - Horiz. % 21.03% 49.60% 30.16% 76.98% 91.27% 87.90% 100.00%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.40 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 86.67% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.74 0.72 0.89 0.98 0.67 0.68 0.77 -2.62% QoQ % 2.78% -19.10% -9.18% 46.27% -1.47% -11.69% - Horiz. % 96.10% 93.51% 115.58% 127.27% 87.01% 88.31% 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 (May 14).xls 
