[MELATI] QoQ Quarter Result on 2022-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 22,562 13,536 6,926 55,588 17,584 21,291 24,732 -5.95% QoQ % 66.68% 95.44% -87.54% 216.13% -17.41% -13.91% - Horiz. % 91.23% 54.73% 28.00% 224.76% 71.10% 86.09% 100.00%
PBT 3,596 3,922 1,110 19,581 2,578 2,870 2,081 44.15% QoQ % -8.31% 253.33% -94.33% 659.54% -10.17% 37.91% - Horiz. % 172.80% 188.47% 53.34% 940.94% 123.88% 137.91% 100.00%
Tax -37 -1,504 -354 -5,276 -921 -550 -1,442 -91.36% QoQ % 97.54% -324.86% 93.29% -472.86% -67.45% 61.86% - Horiz. % 2.57% 104.30% 24.55% 365.88% 63.87% 38.14% 100.00%
NP 3,559 2,418 756 14,305 1,657 2,320 639 215.20% QoQ % 47.19% 219.84% -94.72% 763.31% -28.58% 263.07% - Horiz. % 556.96% 378.40% 118.31% 2,238.65% 259.31% 363.07% 100.00%
NP to SH 3,559 2,418 756 14,305 1,657 2,320 639 215.20% QoQ % 47.19% 219.84% -94.72% 763.31% -28.58% 263.07% - Horiz. % 556.96% 378.40% 118.31% 2,238.65% 259.31% 363.07% 100.00%
Tax Rate 1.03 % 38.35 % 31.89 % 26.94 % 35.73 % 19.16 % 69.29 % -94.00% QoQ % -97.31% 20.26% 18.37% -24.60% 86.48% -72.35% - Horiz. % 1.49% 55.35% 46.02% 38.88% 51.57% 27.65% 100.00%
Total Cost 19,003 11,118 6,170 41,283 15,927 18,971 24,093 -14.67% QoQ % 70.92% 80.19% -85.05% 159.20% -16.05% -21.26% - Horiz. % 78.87% 46.15% 25.61% 171.35% 66.11% 78.74% 100.00%
Net Worth 235,138 231,914 237,600 229,284 216,515 214,187 211,858 7.22% QoQ % 1.39% -2.39% 3.63% 5.90% 1.09% 1.10% - Horiz. % 110.99% 109.47% 112.15% 108.23% 102.20% 101.10% 100.00%
Dividend 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - - 1,200 - - - 1,164 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 103.09% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 158.73 % - % - % - % 182.17 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 87.13% 0.00% 0.00% 0.00% 100.00%
Equity 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 235,138 231,914 237,600 229,284 216,515 214,187 211,858 7.22% QoQ % 1.39% -2.39% 3.63% 5.90% 1.09% 1.10% - Horiz. % 110.99% 109.47% 112.15% 108.23% 102.20% 101.10% 100.00%
NOSH 115,832 115,957 120,000 116,388 116,406 116,406 116,406 -0.33% QoQ % -0.11% -3.37% 3.10% -0.02% 0.00% 0.00% - Horiz. % 99.51% 99.61% 103.09% 99.98% 100.00% 100.00% 100.00%
Ratio Analysis 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 15.77 % 17.86 % 10.92 % 25.73 % 9.42 % 10.90 % 2.58 % 235.41% QoQ % -11.70% 63.55% -57.56% 173.14% -13.58% 322.48% - Horiz. % 611.24% 692.25% 423.26% 997.29% 365.12% 422.48% 100.00%
ROE 1.51 % 1.04 % 0.32 % 6.24 % 0.77 % 1.08 % 0.30 % 194.57% QoQ % 45.19% 225.00% -94.87% 710.39% -28.70% 260.00% - Horiz. % 503.33% 346.67% 106.67% 2,080.00% 256.67% 360.00% 100.00%
Per Share 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 19.48 11.67 5.77 47.76 15.11 18.29 21.25 -5.65% QoQ % 66.92% 102.25% -87.92% 216.08% -17.39% -13.93% - Horiz. % 91.67% 54.92% 27.15% 224.75% 71.11% 86.07% 100.00%
EPS 3.07 2.09 0.65 12.29 1.42 1.99 0.55 215.66% QoQ % 46.89% 221.54% -94.71% 765.49% -28.64% 261.82% - Horiz. % 558.18% 380.00% 118.18% 2,234.55% 258.18% 361.82% 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 2.0300 2.0000 1.9800 1.9700 1.8600 1.8400 1.8200 7.57% QoQ % 1.50% 1.01% 0.51% 5.91% 1.09% 1.10% - Horiz. % 111.54% 109.89% 108.79% 108.24% 102.20% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 18.80 11.28 5.77 46.32 14.65 17.74 20.61 -5.96% QoQ % 66.67% 95.49% -87.54% 216.18% -17.42% -13.93% - Horiz. % 91.22% 54.73% 28.00% 224.75% 71.08% 86.07% 100.00%
EPS 2.97 2.02 0.65 11.92 1.38 1.93 0.53 216.49% QoQ % 47.03% 210.77% -94.55% 763.77% -28.50% 264.15% - Horiz. % 560.38% 381.13% 122.64% 2,249.06% 260.38% 364.15% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.97 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 103.09% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9595 1.9326 1.9800 1.9107 1.8043 1.7849 1.7655 7.22% QoQ % 1.39% -2.39% 3.63% 5.90% 1.09% 1.10% - Horiz. % 110.99% 109.46% 112.15% 108.22% 102.20% 101.10% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.5800 0.6000 0.5500 0.5750 0.6000 0.5350 0.5750 -
P/RPS 2.98 5.14 9.53 1.20 3.97 2.93 2.71 6.55% QoQ % -42.02% -46.07% 694.17% -69.77% 35.49% 8.12% - Horiz. % 109.96% 189.67% 351.66% 44.28% 146.49% 108.12% 100.00%
P/EPS 18.88 28.77 87.30 4.68 42.15 26.84 104.75 -68.19% QoQ % -34.38% -67.04% 1,765.38% -88.90% 57.04% -74.38% - Horiz. % 18.02% 27.47% 83.34% 4.47% 40.24% 25.62% 100.00%
EY 5.30 3.48 1.15 21.38 2.37 3.73 0.95 215.55% QoQ % 52.30% 202.61% -94.62% 802.11% -36.46% 292.63% - Horiz. % 557.89% 366.32% 121.05% 2,250.53% 249.47% 392.63% 100.00%
DY 0.00 0.00 1.82 0.00 0.00 0.00 1.74 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 104.60% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.29 0.30 0.28 0.29 0.32 0.29 0.32 -6.37% QoQ % -3.33% 7.14% -3.45% -9.38% 10.34% -9.38% - Horiz. % 90.62% 93.75% 87.50% 90.62% 100.00% 90.62% 100.00%
Price Multiplier on Announcement Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 19/04/23 19/01/23 17/10/22 28/07/22 28/04/22 - 27/10/21 -
Price 0.5400 0.5600 0.5400 0.5700 0.5850 0.6000 0.6000 -
P/RPS 2.77 4.80 9.36 1.19 3.87 3.28 2.82 -1.19% QoQ % -42.29% -48.72% 686.55% -69.25% 17.99% 16.31% - Horiz. % 98.23% 170.21% 331.91% 42.20% 137.23% 116.31% 100.00%
P/EPS 17.57 26.86 85.71 4.64 41.10 30.11 109.30 -70.53% QoQ % -34.59% -68.66% 1,747.20% -88.71% 36.50% -72.45% - Horiz. % 16.08% 24.57% 78.42% 4.25% 37.60% 27.55% 100.00%
EY 5.69 3.72 1.17 21.56 2.43 3.32 0.91 240.54% QoQ % 52.96% 217.95% -94.57% 787.24% -26.81% 264.84% - Horiz. % 625.27% 408.79% 128.57% 2,369.23% 267.03% 364.84% 100.00%
DY 0.00 0.00 1.85 0.00 0.00 0.00 1.67 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 110.78% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.27 0.28 0.27 0.29 0.31 0.33 0.33 -12.55% QoQ % -3.57% 3.70% -6.90% -6.45% -6.06% 0.00% - Horiz. % 81.82% 84.85% 81.82% 87.88% 93.94% 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 (May 22).pdf 
