[MELATI] YoY Quarter Result on 2016-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 39,631 127,545 32,235 13,257 46,264 108,158 55,164 -5.36% YoY % -68.93% 295.67% 143.15% -71.34% -57.23% 96.07% - Horiz. % 71.84% 231.21% 58.43% 24.03% 83.87% 196.07% 100.00%
PBT 1,053 469 1,408 7,662 1,594 8,951 1,475 -5.46% YoY % 124.52% -66.69% -81.62% 380.68% -82.19% 506.85% - Horiz. % 71.39% 31.80% 95.46% 519.46% 108.07% 606.85% 100.00%
Tax -745 -35 -894 -15 -767 -2,311 -389 11.43% YoY % -2,028.57% 96.09% -5,860.00% 98.04% 66.81% -494.09% - Horiz. % 191.52% 9.00% 229.82% 3.86% 197.17% 594.09% 100.00%
NP 308 434 514 7,647 827 6,640 1,086 -18.94% YoY % -29.03% -15.56% -93.28% 824.67% -87.55% 511.42% - Horiz. % 28.36% 39.96% 47.33% 704.14% 76.15% 611.42% 100.00%
NP to SH 308 434 514 7,647 827 6,640 1,086 -18.94% YoY % -29.03% -15.56% -93.28% 824.67% -87.55% 511.42% - Horiz. % 28.36% 39.96% 47.33% 704.14% 76.15% 611.42% 100.00%
Tax Rate 70.75 % 7.46 % 63.49 % 0.20 % 48.12 % 25.82 % 26.37 % 17.87% YoY % 848.39% -88.25% 31,645.00% -99.58% 86.37% -2.09% - Horiz. % 268.30% 28.29% 240.77% 0.76% 182.48% 97.91% 100.00%
Total Cost 39,323 127,111 31,721 5,610 45,437 101,518 54,078 -5.17% YoY % -69.06% 300.72% 465.44% -87.65% -55.24% 87.73% - Horiz. % 72.72% 235.05% 58.66% 10.37% 84.02% 187.73% 100.00%
Net Worth 210,116 209,909 208,934 197,149 179,782 174,673 153,949 5.32% YoY % 0.10% 0.47% 5.98% 9.66% 2.92% 13.46% - Horiz. % 136.48% 136.35% 135.72% 128.06% 116.78% 113.46% 100.00%
Dividend 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 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 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 210,116 209,909 208,934 197,149 179,782 174,673 153,949 5.32% YoY % 0.10% 0.47% 5.98% 9.66% 2.92% 13.46% - Horiz. % 136.48% 136.35% 135.72% 128.06% 116.78% 113.46% 100.00%
NOSH 118,710 119,267 119,391 119,484 119,855 119,639 119,340 -0.09% YoY % -0.47% -0.10% -0.08% -0.31% 0.18% 0.25% - Horiz. % 99.47% 99.94% 100.04% 100.12% 100.43% 100.25% 100.00%
Ratio Analysis 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 0.78 % 0.34 % 1.59 % 57.68 % 1.79 % 6.14 % 1.97 % -14.30% YoY % 129.41% -78.62% -97.24% 3,122.35% -70.85% 211.68% - Horiz. % 39.59% 17.26% 80.71% 2,927.92% 90.86% 311.68% 100.00%
ROE 0.15 % 0.21 % 0.25 % 3.88 % 0.46 % 3.80 % 0.71 % -22.82% YoY % -28.57% -16.00% -93.56% 743.48% -87.89% 435.21% - Horiz. % 21.13% 29.58% 35.21% 546.48% 64.79% 535.21% 100.00%
Per Share 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 33.38 106.94 27.00 11.10 38.60 90.40 46.22 -5.28% YoY % -68.79% 296.07% 143.24% -71.24% -57.30% 95.59% - Horiz. % 72.22% 231.37% 58.42% 24.02% 83.51% 195.59% 100.00%
EPS 0.26 0.36 0.43 6.40 0.69 5.55 0.91 -18.84% YoY % -27.78% -16.28% -93.28% 827.54% -87.57% 509.89% - Horiz. % 28.57% 39.56% 47.25% 703.30% 75.82% 609.89% 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 1.7700 1.7600 1.7500 1.6500 1.5000 1.4600 1.2900 5.41% YoY % 0.57% 0.57% 6.06% 10.00% 2.74% 13.18% - Horiz. % 137.21% 136.43% 135.66% 127.91% 116.28% 113.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 33.03 106.29 26.86 11.05 38.55 90.13 45.97 -5.36% YoY % -68.92% 295.72% 143.08% -71.34% -57.23% 96.06% - Horiz. % 71.85% 231.22% 58.43% 24.04% 83.86% 196.06% 100.00%
EPS 0.26 0.36 0.43 6.37 0.69 5.53 0.91 -18.84% YoY % -27.78% -16.28% -93.25% 823.19% -87.52% 507.69% - Horiz. % 28.57% 39.56% 47.25% 700.00% 75.82% 607.69% 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 1.7510 1.7492 1.7411 1.6429 1.4982 1.4556 1.2829 5.32% YoY % 0.10% 0.47% 5.98% 9.66% 2.93% 13.46% - Horiz. % 136.49% 136.35% 135.72% 128.06% 116.78% 113.46% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.4500 0.6100 0.8450 0.7500 1.2700 1.1600 0.7100 -
P/RPS 1.35 0.57 3.13 6.76 3.29 1.28 1.54 -2.17% YoY % 136.84% -81.79% -53.70% 105.47% 157.03% -16.88% - Horiz. % 87.66% 37.01% 203.25% 438.96% 213.64% 83.12% 100.00%
P/EPS 173.44 167.63 196.28 11.72 184.06 20.90 78.02 14.23% YoY % 3.47% -14.60% 1,574.74% -93.63% 780.67% -73.21% - Horiz. % 222.30% 214.86% 251.58% 15.02% 235.91% 26.79% 100.00%
EY 0.58 0.60 0.51 8.53 0.54 4.78 1.28 -12.35% YoY % -3.33% 17.65% -94.02% 1,479.63% -88.70% 273.44% - Horiz. % 45.31% 46.88% 39.84% 666.41% 42.19% 373.44% 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 0.25 0.35 0.48 0.45 0.85 0.79 0.55 -12.31% YoY % -28.57% -27.08% 6.67% -47.06% 7.59% 43.64% - Horiz. % 45.45% 63.64% 87.27% 81.82% 154.55% 143.64% 100.00%
Price Multiplier on Announcement Date 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 29/07/19 30/07/18 26/07/17 26/07/16 27/07/15 21/07/14 30/07/13 -
Price 0.4550 0.5500 0.8450 0.7350 1.0800 1.4300 0.9000 -
P/RPS 1.36 0.51 3.13 6.62 2.80 1.58 1.95 -5.83% YoY % 166.67% -83.71% -52.72% 136.43% 77.22% -18.97% - Horiz. % 69.74% 26.15% 160.51% 339.49% 143.59% 81.03% 100.00%
P/EPS 175.37 151.14 196.28 11.48 156.52 25.77 98.90 10.01% YoY % 16.03% -23.00% 1,609.76% -92.67% 507.37% -73.94% - Horiz. % 177.32% 152.82% 198.46% 11.61% 158.26% 26.06% 100.00%
EY 0.57 0.66 0.51 8.71 0.64 3.88 1.01 -9.09% YoY % -13.64% 29.41% -94.14% 1,260.94% -83.51% 284.16% - Horiz. % 56.44% 65.35% 50.50% 862.38% 63.37% 384.16% 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 0.26 0.31 0.48 0.45 0.72 0.98 0.70 -15.21% YoY % -16.13% -35.42% 6.67% -37.50% -26.53% 40.00% - Horiz. % 37.14% 44.29% 68.57% 64.29% 102.86% 140.00% 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 - Quarterly Results ended 31 May 2016.pdf 
