[MELATI] YoY Quarter Result on 2019-02-28 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Revenue 17,584 24,467 103,428 63,646 46,821 34,446 17,196 0.37% YoY % -28.13% -76.34% 62.51% 35.93% 35.93% 100.31% - Horiz. % 102.26% 142.28% 601.47% 370.12% 272.28% 200.31% 100.00%
PBT 2,578 782 1,802 1,307 1,017 1,264 8,121 -17.40% YoY % 229.67% -56.60% 37.87% 28.52% -19.54% -84.44% - Horiz. % 31.74% 9.63% 22.19% 16.09% 12.52% 15.56% 100.00%
Tax -921 -200 -358 -995 -601 -755 196 - YoY % -360.50% 44.13% 64.02% -65.56% 20.40% -485.20% - Horiz. % -469.90% -102.04% -182.65% -507.65% -306.63% -385.20% 100.00%
NP 1,657 582 1,444 312 416 509 8,317 -23.57% YoY % 184.71% -59.70% 362.82% -25.00% -18.27% -93.88% - Horiz. % 19.92% 7.00% 17.36% 3.75% 5.00% 6.12% 100.00%
NP to SH 1,657 582 1,444 312 416 509 8,317 -23.57% YoY % 184.71% -59.70% 362.82% -25.00% -18.27% -93.88% - Horiz. % 19.92% 7.00% 17.36% 3.75% 5.00% 6.12% 100.00%
Tax Rate 35.73 % 25.58 % 19.87 % 76.13 % 59.10 % 59.73 % -2.41 % - YoY % 39.68% 28.74% -73.90% 28.82% -1.05% 2,578.42% - Horiz. % -1,482.57% -1,061.41% -824.48% -3,158.92% -2,452.28% -2,478.42% 100.00%
Total Cost 15,927 23,885 101,984 63,334 46,405 33,937 8,879 10.22% YoY % -33.32% -76.58% 61.03% 36.48% 36.74% 282.22% - Horiz. % 179.38% 269.01% 1,148.60% 713.30% 522.64% 382.22% 100.00%
Net Worth 216,515 212,363 213,677 211,597 211,242 210,138 191,195 2.09% YoY % 1.96% -0.62% 0.98% 0.17% 0.53% 9.91% - Horiz. % 113.24% 111.07% 111.76% 110.67% 110.49% 109.91% 100.00%
Dividend 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Net Worth 216,515 212,363 213,677 211,597 211,242 210,138 191,195 2.09% YoY % 1.96% -0.62% 0.98% 0.17% 0.53% 9.91% - Horiz. % 113.24% 111.07% 111.76% 110.67% 110.49% 109.91% 100.00%
NOSH 116,406 116,683 118,710 118,875 119,346 119,397 119,497 -0.44% YoY % -0.24% -1.71% -0.14% -0.39% -0.04% -0.08% - Horiz. % 97.41% 97.65% 99.34% 99.48% 99.87% 99.92% 100.00%
Ratio Analysis 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
NP Margin 9.42 % 2.38 % 1.40 % 0.49 % 0.89 % 1.48 % 48.37 % -23.86% YoY % 295.80% 70.00% 185.71% -44.94% -39.86% -96.94% - Horiz. % 19.47% 4.92% 2.89% 1.01% 1.84% 3.06% 100.00%
ROE 0.77 % 0.27 % 0.68 % 0.15 % 0.20 % 0.24 % 4.35 % -25.06% YoY % 185.19% -60.29% 353.33% -25.00% -16.67% -94.48% - Horiz. % 17.70% 6.21% 15.63% 3.45% 4.60% 5.52% 100.00%
Per Share 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
RPS 15.11 20.97 87.13 53.54 39.23 28.85 14.39 0.82% YoY % -27.94% -75.93% 62.74% 36.48% 35.98% 100.49% - Horiz. % 105.00% 145.73% 605.49% 372.06% 272.62% 200.49% 100.00%
EPS 1.42 0.50 1.22 0.26 0.35 0.43 6.96 -23.26% YoY % 184.00% -59.02% 369.23% -25.71% -18.60% -93.82% - Horiz. % 20.40% 7.18% 17.53% 3.74% 5.03% 6.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.8600 1.8200 1.8000 1.7800 1.7700 1.7600 1.6000 2.54% YoY % 2.20% 1.11% 1.12% 0.56% 0.57% 10.00% - Horiz. % 116.25% 113.75% 112.50% 111.25% 110.62% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
RPS 14.65 20.39 86.19 53.04 39.02 28.71 14.33 0.37% YoY % -28.15% -76.34% 62.50% 35.93% 35.91% 100.35% - Horiz. % 102.23% 142.29% 601.47% 370.13% 272.30% 200.35% 100.00%
EPS 1.38 0.49 1.20 0.26 0.35 0.42 6.93 -23.57% YoY % 181.63% -59.17% 361.54% -25.71% -16.67% -93.94% - Horiz. % 19.91% 7.07% 17.32% 3.75% 5.05% 6.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.8043 1.7697 1.7807 1.7633 1.7604 1.7512 1.5933 2.09% YoY % 1.96% -0.62% 0.99% 0.16% 0.53% 9.91% - Horiz. % 113.24% 111.07% 111.76% 110.67% 110.49% 109.91% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Date 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.6000 0.5300 0.4700 0.5000 0.6800 0.8400 0.7600 -
P/RPS 3.97 2.53 0.54 0.93 1.73 2.91 5.28 -4.64% YoY % 56.92% 368.52% -41.94% -46.24% -40.55% -44.89% - Horiz. % 75.19% 47.92% 10.23% 17.61% 32.77% 55.11% 100.00%
P/EPS 42.15 106.26 38.64 190.50 195.08 197.04 10.92 25.23% YoY % -60.33% 175.00% -79.72% -2.35% -0.99% 1,704.40% - Horiz. % 385.99% 973.08% 353.85% 1,744.51% 1,786.45% 1,804.40% 100.00%
EY 2.37 0.94 2.59 0.52 0.51 0.51 9.16 -20.17% YoY % 152.13% -63.71% 398.08% 1.96% 0.00% -94.43% - Horiz. % 25.87% 10.26% 28.28% 5.68% 5.57% 5.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.32 0.29 0.26 0.28 0.38 0.48 0.48 -6.53% YoY % 10.34% 11.54% -7.14% -26.32% -20.83% 0.00% - Horiz. % 66.67% 60.42% 54.17% 58.33% 79.17% 100.00% 100.00%
Price Multiplier on Announcement Date 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Date 28/04/22 27/04/21 11/06/20 25/04/19 23/04/18 27/04/17 27/04/16 -
Price 0.5850 0.5600 0.4000 0.4650 0.6900 0.8900 0.8150 -
P/RPS 3.87 2.67 0.46 0.87 1.76 3.08 5.66 -6.14% YoY % 44.94% 480.43% -47.13% -50.57% -42.86% -45.58% - Horiz. % 68.37% 47.17% 8.13% 15.37% 31.10% 54.42% 100.00%
P/EPS 41.10 112.27 32.88 177.17 197.95 208.77 11.71 23.26% YoY % -63.39% 241.45% -81.44% -10.50% -5.18% 1,682.84% - Horiz. % 350.98% 958.75% 280.79% 1,512.98% 1,690.44% 1,782.84% 100.00%
EY 2.43 0.89 3.04 0.56 0.51 0.48 8.54 -18.89% YoY % 173.03% -70.72% 442.86% 9.80% 6.25% -94.38% - Horiz. % 28.45% 10.42% 35.60% 6.56% 5.97% 5.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.31 0.31 0.22 0.26 0.39 0.51 0.51 -7.96% YoY % 0.00% 40.91% -15.38% -33.33% -23.53% 0.00% - Horiz. % 60.78% 60.78% 43.14% 50.98% 76.47% 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 (Feb 19).pdf 
