[MTRONIC] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.31%
YoY- 8.1%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 56,084 68,220 110,943 108,446 101,600 101,520 84,474 -23.95%
PBT 5,710 10,080 12,712 11,704 10,996 10,012 12,781 -41.64%
Tax -1,958 -3,656 -3,609 -3,589 -3,570 -3,532 -3,557 -32.90%
NP 3,752 6,424 9,103 8,114 7,426 6,480 9,224 -45.19%
-
NP to SH 4,300 6,940 9,289 8,182 7,486 6,480 9,249 -40.07%
-
Tax Rate 34.29% 36.27% 28.39% 30.66% 32.47% 35.28% 27.83% -
Total Cost 52,332 61,796 101,840 100,332 94,174 95,040 75,250 -21.55%
-
Net Worth 71,517 63,313 61,426 58,619 55,999 0 53,034 22.12%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 1,249 -
Div Payout % - - - - - - 13.51% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 71,517 63,313 61,426 58,619 55,999 0 53,034 22.12%
NOSH 298,611 284,426 283,201 284,148 283,541 283,913 283,909 3.43%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.69% 9.42% 8.21% 7.48% 7.31% 6.38% 10.92% -
ROE 6.01% 10.96% 15.12% 13.96% 13.37% 0.00% 17.44% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.78 23.99 39.17 38.17 35.83 35.76 29.75 -26.47%
EPS 1.44 2.44 3.28 2.88 2.64 2.28 3.26 -42.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
NAPS 0.2395 0.2226 0.2169 0.2063 0.1975 0.00 0.1868 18.07%
Adjusted Per Share Value based on latest NOSH - 285,176
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.66 4.46 7.25 7.08 6.64 6.63 5.52 -24.01%
EPS 0.28 0.45 0.61 0.53 0.49 0.42 0.60 -39.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0467 0.0414 0.0401 0.0383 0.0366 0.00 0.0346 22.19%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.42 0.35 0.40 0.32 0.26 0.31 0.29 -
P/RPS 2.24 1.46 1.02 0.84 0.73 0.87 0.97 74.97%
P/EPS 29.17 14.34 12.20 11.11 9.85 13.58 8.90 121.12%
EY 3.43 6.97 8.20 9.00 10.15 7.36 11.23 -54.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.52 -
P/NAPS 1.75 1.57 1.84 1.55 1.32 0.00 1.55 8.45%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 28/02/07 28/11/06 30/08/06 29/05/06 28/02/06 -
Price 0.16 0.35 0.35 0.41 0.34 0.25 0.29 -
P/RPS 0.85 1.46 0.89 1.07 0.95 0.70 0.97 -8.44%
P/EPS 11.11 14.34 10.67 14.24 12.88 10.95 8.90 15.98%
EY 9.00 6.97 9.37 7.02 7.77 9.13 11.23 -13.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.52 -
P/NAPS 0.67 1.57 1.61 1.99 1.72 0.00 1.55 -42.91%

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