[MELATI] YoY Quarter Result on 2020-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 14,698 55,588 22,074 19,278 39,631 127,545 32,235 -12.26% YoY % -73.56% 151.83% 14.50% -51.36% -68.93% 295.67% - Horiz. % 45.60% 172.45% 68.48% 59.80% 122.94% 395.67% 100.00%
PBT 10,326 19,581 669 -1,281 1,053 469 1,408 39.37% YoY % -47.27% 2,826.91% 152.22% -221.65% 124.52% -66.69% - Horiz. % 733.38% 1,390.70% 47.51% -90.98% 74.79% 33.31% 100.00%
Tax -835 -5,276 -110 53 -745 -35 -894 -1.13% YoY % 84.17% -4,696.36% -307.55% 107.11% -2,028.57% 96.09% - Horiz. % 93.40% 590.16% 12.30% -5.93% 83.33% 3.91% 100.00%
NP 9,491 14,305 559 -1,228 308 434 514 62.54% YoY % -33.65% 2,459.03% 145.52% -498.70% -29.03% -15.56% - Horiz. % 1,846.50% 2,783.07% 108.75% -238.91% 59.92% 84.44% 100.00%
NP to SH 9,491 14,305 559 -1,228 308 434 514 62.54% YoY % -33.65% 2,459.03% 145.52% -498.70% -29.03% -15.56% - Horiz. % 1,846.50% 2,783.07% 108.75% -238.91% 59.92% 84.44% 100.00%
Tax Rate 8.09 % 26.94 % 16.44 % - % 70.75 % 7.46 % 63.49 % -29.05% YoY % -69.97% 63.87% 0.00% 0.00% 848.39% -88.25% - Horiz. % 12.74% 42.43% 25.89% 0.00% 111.43% 11.75% 100.00%
Total Cost 5,207 41,283 21,515 20,506 39,323 127,111 31,721 -25.99% YoY % -87.39% 91.88% 4.92% -47.85% -69.06% 300.72% - Horiz. % 16.41% 130.14% 67.83% 64.64% 123.97% 400.72% 100.00%
Net Worth 244,255 229,284 211,868 211,074 210,116 209,909 208,934 2.64% YoY % 6.53% 8.22% 0.38% 0.46% 0.10% 0.47% - Horiz. % 116.91% 109.74% 101.40% 101.02% 100.57% 100.47% 100.00%
Dividend 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 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 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 244,255 229,284 211,868 211,074 210,116 209,909 208,934 2.64% YoY % 6.53% 8.22% 0.38% 0.46% 0.10% 0.47% - Horiz. % 116.91% 109.74% 101.40% 101.02% 100.57% 100.47% 100.00%
NOSH 115,761 116,388 116,411 118,581 118,710 119,267 119,391 -0.51% YoY % -0.54% -0.02% -1.83% -0.11% -0.47% -0.10% - Horiz. % 96.96% 97.48% 97.50% 99.32% 99.43% 99.90% 100.00%
Ratio Analysis 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 64.57 % 25.73 % 2.53 % -6.37 % 0.78 % 0.34 % 1.59 % 85.35% YoY % 150.95% 917.00% 139.72% -916.67% 129.41% -78.62% - Horiz. % 4,061.01% 1,618.24% 159.12% -400.63% 49.06% 21.38% 100.00%
ROE 3.89 % 6.24 % 0.26 % -0.58 % 0.15 % 0.21 % 0.25 % 57.97% YoY % -37.66% 2,300.00% 144.83% -486.67% -28.57% -16.00% - Horiz. % 1,556.00% 2,496.00% 104.00% -232.00% 60.00% 84.00% 100.00%
Per Share 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 12.70 47.76 18.96 16.26 33.38 106.94 27.00 -11.81% YoY % -73.41% 151.90% 16.61% -51.29% -68.79% 296.07% - Horiz. % 47.04% 176.89% 70.22% 60.22% 123.63% 396.07% 100.00%
EPS 8.20 12.29 0.48 -1.04 0.26 0.36 0.43 63.42% YoY % -33.28% 2,460.42% 146.15% -500.00% -27.78% -16.28% - Horiz. % 1,906.98% 2,858.14% 111.63% -241.86% 60.47% 83.72% 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 2.1100 1.9700 1.8200 1.7800 1.7700 1.7600 1.7500 3.17% YoY % 7.11% 8.24% 2.25% 0.56% 0.57% 0.57% - Horiz. % 120.57% 112.57% 104.00% 101.71% 101.14% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 12.25 46.32 18.40 16.07 33.03 106.29 26.86 -12.26% YoY % -73.55% 151.74% 14.50% -51.35% -68.92% 295.72% - Horiz. % 45.61% 172.45% 68.50% 59.83% 122.97% 395.72% 100.00%
EPS 7.91 11.92 0.47 -1.02 0.26 0.36 0.43 62.44% YoY % -33.64% 2,436.17% 146.08% -492.31% -27.78% -16.28% - Horiz. % 1,839.53% 2,772.09% 109.30% -237.21% 60.47% 83.72% 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 2.0355 1.9107 1.7656 1.7590 1.7510 1.7492 1.7411 2.64% YoY % 6.53% 8.22% 0.38% 0.46% 0.10% 0.47% - Horiz. % 116.91% 109.74% 101.41% 101.03% 100.57% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 0.5850 0.5750 0.5950 0.3800 0.4500 0.6100 0.8450 -
P/RPS 4.61 1.20 3.14 2.34 1.35 0.57 3.13 6.66% YoY % 284.17% -61.78% 34.19% 73.33% 136.84% -81.79% - Horiz. % 147.28% 38.34% 100.32% 74.76% 43.13% 18.21% 100.00%
P/EPS 7.14 4.68 123.91 -36.69 173.44 167.63 196.28 -42.42% YoY % 52.56% -96.22% 437.72% -121.15% 3.47% -14.60% - Horiz. % 3.64% 2.38% 63.13% -18.69% 88.36% 85.40% 100.00%
EY 14.02 21.38 0.81 -2.73 0.58 0.60 0.51 73.68% YoY % -34.42% 2,539.51% 129.67% -570.69% -3.33% 17.65% - Horiz. % 2,749.02% 4,192.16% 158.82% -535.29% 113.73% 117.65% 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 0.28 0.29 0.33 0.21 0.25 0.35 0.48 -8.59% YoY % -3.45% -12.12% 57.14% -16.00% -28.57% -27.08% - Horiz. % 58.33% 60.42% 68.75% 43.75% 52.08% 72.92% 100.00%
Price Multiplier on Announcement Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date - 28/07/22 28/07/21 28/07/20 29/07/19 30/07/18 26/07/17 -
Price 0.5400 0.5700 0.5900 0.3400 0.4550 0.5500 0.8450 -
P/RPS 4.25 1.19 3.11 2.09 1.36 0.51 3.13 5.23% YoY % 257.14% -61.74% 48.80% 53.68% 166.67% -83.71% - Horiz. % 135.78% 38.02% 99.36% 66.77% 43.45% 16.29% 100.00%
P/EPS 6.59 4.64 122.87 -32.83 175.37 151.14 196.28 -43.19% YoY % 42.03% -96.22% 474.26% -118.72% 16.03% -23.00% - Horiz. % 3.36% 2.36% 62.60% -16.73% 89.35% 77.00% 100.00%
EY 15.18 21.56 0.81 -3.05 0.57 0.66 0.51 76.00% YoY % -29.59% 2,561.73% 126.56% -635.09% -13.64% 29.41% - Horiz. % 2,976.47% 4,227.45% 158.82% -598.04% 111.76% 129.41% 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 0.29 0.32 0.19 0.26 0.31 0.48 -9.71% YoY % -10.34% -9.38% 68.42% -26.92% -16.13% -35.42% - Horiz. % 54.17% 60.42% 66.67% 39.58% 54.17% 64.58% 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