[MELATI] QoQ Quarter Result on 2019-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 103,428 59,421 74,166 39,631 63,646 40,450 69,286 30.65% QoQ % 74.06% -19.88% 87.14% -37.73% 57.34% -41.62% - Horiz. % 149.28% 85.76% 107.04% 57.20% 91.86% 58.38% 100.00%
PBT 1,802 1,001 3,589 1,053 1,307 954 939 54.49% QoQ % 80.02% -72.11% 240.84% -19.43% 37.00% 1.60% - Horiz. % 191.91% 106.60% 382.22% 112.14% 139.19% 101.60% 100.00%
Tax -358 -418 -2,284 -745 -995 -383 20 - QoQ % 14.35% 81.70% -206.58% 25.13% -159.79% -2,015.00% - Horiz. % -1,790.00% -2,090.00% -11,420.00% -3,725.00% -4,975.00% -1,915.00% 100.00%
NP 1,444 583 1,305 308 312 571 959 31.40% QoQ % 147.68% -55.33% 323.70% -1.28% -45.36% -40.46% - Horiz. % 150.57% 60.79% 136.08% 32.12% 32.53% 59.54% 100.00%
NP to SH 1,444 583 1,305 308 312 571 959 31.40% QoQ % 147.68% -55.33% 323.70% -1.28% -45.36% -40.46% - Horiz. % 150.57% 60.79% 136.08% 32.12% 32.53% 59.54% 100.00%
Tax Rate 19.87 % 41.76 % 63.64 % 70.75 % 76.13 % 40.15 % -2.13 % - QoQ % -52.42% -34.38% -10.05% -7.07% 89.61% 1,984.98% - Horiz. % -932.86% -1,960.56% -2,987.79% -3,321.60% -3,574.18% -1,884.98% 100.00%
Total Cost 101,984 58,838 72,861 39,323 63,334 39,879 68,327 30.64% QoQ % 73.33% -19.25% 85.29% -37.91% 58.82% -41.64% - Horiz. % 149.26% 86.11% 106.64% 57.55% 92.69% 58.36% 100.00%
Net Worth 213,677 211,303 211,303 210,116 211,597 210,929 210,955 0.86% QoQ % 1.12% 0.00% 0.56% -0.70% 0.32% -0.01% - Horiz. % 101.29% 100.17% 100.17% 99.60% 100.30% 99.99% 100.00%
Dividend 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div - - 1,187 - - - 1,191 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 99.60% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 90.97 % - % - % - % 124.28 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 73.20% 0.00% 0.00% 0.00% 100.00%
Equity 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 213,677 211,303 211,303 210,116 211,597 210,929 210,955 0.86% QoQ % 1.12% 0.00% 0.56% -0.70% 0.32% -0.01% - Horiz. % 101.29% 100.17% 100.17% 99.60% 100.30% 99.99% 100.00%
NOSH 118,710 118,710 118,710 118,710 118,875 119,169 119,184 -0.27% QoQ % 0.00% 0.00% 0.00% -0.14% -0.25% -0.01% - Horiz. % 99.60% 99.60% 99.60% 99.60% 99.74% 99.99% 100.00%
Ratio Analysis 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 1.40 % 0.98 % 1.76 % 0.78 % 0.49 % 1.41 % 1.38 % 0.96% QoQ % 42.86% -44.32% 125.64% 59.18% -65.25% 2.17% - Horiz. % 101.45% 71.01% 127.54% 56.52% 35.51% 102.17% 100.00%
ROE 0.68 % 0.28 % 0.62 % 0.15 % 0.15 % 0.27 % 0.45 % 31.72% QoQ % 142.86% -54.84% 313.33% 0.00% -44.44% -40.00% - Horiz. % 151.11% 62.22% 137.78% 33.33% 33.33% 60.00% 100.00%
Per Share 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 87.13 50.06 62.48 33.38 53.54 33.94 58.13 31.00% QoQ % 74.05% -19.88% 87.18% -37.65% 57.75% -41.61% - Horiz. % 149.89% 86.12% 107.48% 57.42% 92.10% 58.39% 100.00%
EPS 1.22 0.49 1.10 0.26 0.26 0.48 0.80 32.52% QoQ % 148.98% -55.45% 323.08% 0.00% -45.83% -40.00% - Horiz. % 152.50% 61.25% 137.50% 32.50% 32.50% 60.00% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8000 1.7800 1.7800 1.7700 1.7800 1.7700 1.7700 1.13% QoQ % 1.12% 0.00% 0.56% -0.56% 0.56% 0.00% - Horiz. % 101.69% 100.56% 100.56% 100.00% 100.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 86.19 49.52 61.81 33.03 53.04 33.71 57.74 30.64% QoQ % 74.05% -19.88% 87.13% -37.73% 57.34% -41.62% - Horiz. % 149.27% 85.76% 107.05% 57.20% 91.86% 58.38% 100.00%
EPS 1.20 0.49 1.09 0.26 0.26 0.48 0.80 31.07% QoQ % 144.90% -55.05% 319.23% 0.00% -45.83% -40.00% - Horiz. % 150.00% 61.25% 136.25% 32.50% 32.50% 60.00% 100.00%
DPS 0.00 0.00 0.99 0.00 0.00 0.00 0.99 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7807 1.7609 1.7609 1.7510 1.7633 1.7577 1.7580 0.86% QoQ % 1.12% 0.00% 0.57% -0.70% 0.32% -0.02% - Horiz. % 101.29% 100.16% 100.16% 99.60% 100.30% 99.98% 100.00%
Price Multiplier on Financial Quarter End Date 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.4700 0.4500 0.4350 0.4500 0.5000 0.5900 0.6200 -
P/RPS 0.54 0.90 0.70 1.35 0.93 1.74 1.07 -36.64% QoQ % -40.00% 28.57% -48.15% 45.16% -46.55% 62.62% - Horiz. % 50.47% 84.11% 65.42% 126.17% 86.92% 162.62% 100.00%
P/EPS 38.64 91.63 39.57 173.44 190.50 123.13 77.05 -36.91% QoQ % -57.83% 131.56% -77.19% -8.96% 54.71% 59.81% - Horiz. % 50.15% 118.92% 51.36% 225.10% 247.24% 159.81% 100.00%
EY 2.59 1.09 2.53 0.58 0.52 0.81 1.30 58.40% QoQ % 137.61% -56.92% 336.21% 11.54% -35.80% -37.69% - Horiz. % 199.23% 83.85% 194.62% 44.62% 40.00% 62.31% 100.00%
DY 0.00 0.00 2.30 0.00 0.00 0.00 1.61 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 142.86% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.26 0.25 0.24 0.25 0.28 0.33 0.35 -17.99% QoQ % 4.00% 4.17% -4.00% -10.71% -15.15% -5.71% - Horiz. % 74.29% 71.43% 68.57% 71.43% 80.00% 94.29% 100.00%
Price Multiplier on Announcement Date 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 11/06/20 21/01/20 30/10/19 29/07/19 25/04/19 25/01/19 25/10/18 -
Price 0.4000 0.4750 0.3900 0.4550 0.4650 0.4600 0.5850 -
P/RPS 0.46 0.95 0.62 1.36 0.87 1.36 1.01 -40.83% QoQ % -51.58% 53.23% -54.41% 56.32% -36.03% 34.65% - Horiz. % 45.54% 94.06% 61.39% 134.65% 86.14% 134.65% 100.00%
P/EPS 32.88 96.72 35.48 175.37 177.17 96.00 72.70 -41.11% QoQ % -66.00% 172.60% -79.77% -1.02% 84.55% 32.05% - Horiz. % 45.23% 133.04% 48.80% 241.22% 243.70% 132.05% 100.00%
EY 3.04 1.03 2.82 0.57 0.56 1.04 1.38 69.38% QoQ % 195.15% -63.48% 394.74% 1.79% -46.15% -24.64% - Horiz. % 220.29% 74.64% 204.35% 41.30% 40.58% 75.36% 100.00%
DY 0.00 0.00 2.56 0.00 0.00 0.00 1.71 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 149.71% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.22 0.27 0.22 0.26 0.26 0.26 0.33 -23.70% QoQ % -18.52% 22.73% -15.38% 0.00% 0.00% -21.21% - Horiz. % 66.67% 81.82% 66.67% 78.79% 78.79% 78.79% 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 19).pdf 
