[MELATI] YoY Quarter Result on 31-May-2022 [#3]

Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 763.31%
YoY- 2459.03%
View:
Show?
Quarter Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 5,650 14,698 55,588 22,074 19,278 39,631 127,545 -40.48%
PBT 832 10,326 19,581 669 -1,281 1,053 469 10.01%
Tax -661 -835 -5,276 -110 53 -745 -35 63.11%
NP 171 9,491 14,305 559 -1,228 308 434 -14.36%
-
NP to SH 171 9,491 14,305 559 -1,228 308 434 -14.36%
-
Tax Rate 79.45% 8.09% 26.94% 16.44% - 70.75% 7.46% -
Total Cost 5,479 5,207 41,283 21,515 20,506 39,323 127,111 -40.75%
-
Net Worth 244,245 244,255 229,284 211,868 211,074 210,116 209,909 2.55%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 244,245 244,255 229,284 211,868 211,074 210,116 209,909 2.55%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 3.03% 64.57% 25.73% 2.53% -6.37% 0.78% 0.34% -
ROE 0.07% 3.89% 6.24% 0.26% -0.58% 0.15% 0.21% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 4.88 12.70 47.76 18.96 16.26 33.38 106.94 -40.19%
EPS 0.15 8.20 12.29 0.48 -1.04 0.26 0.36 -13.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.11 1.97 1.82 1.78 1.77 1.76 3.06%
Adjusted Per Share Value based on latest NOSH - 120,000
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 4.71 12.25 46.32 18.40 16.07 33.03 106.29 -40.48%
EPS 0.14 7.91 11.92 0.47 -1.02 0.26 0.36 -14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0354 2.0355 1.9107 1.7656 1.759 1.751 1.7492 2.55%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 0.535 0.585 0.575 0.595 0.38 0.45 0.61 -
P/RPS 10.96 4.61 1.20 3.14 2.34 1.35 0.57 63.60%
P/EPS 362.16 7.14 4.68 123.91 -36.69 173.44 167.63 13.68%
EY 0.28 14.02 21.38 0.81 -2.73 0.58 0.60 -11.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.29 0.33 0.21 0.25 0.35 -5.44%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 30/07/24 28/07/23 28/07/22 28/07/21 28/07/20 29/07/19 30/07/18 -
Price 0.61 0.54 0.57 0.59 0.34 0.455 0.55 -
P/RPS 12.50 4.25 1.19 3.11 2.09 1.36 0.51 70.35%
P/EPS 412.93 6.59 4.64 122.87 -32.83 175.37 151.14 18.21%
EY 0.24 15.18 21.56 0.81 -3.05 0.57 0.66 -15.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.29 0.32 0.19 0.26 0.31 -1.10%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment