[MTRONIC] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 84.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 74,678 84,892 84,028 115,206 104,944 91,482 140,804 -34.45%
PBT 10,424 12,688 12,396 14,556 8,421 9,092 7,924 20.03%
Tax -2,889 -3,858 -4,036 -3,859 -2,626 -2,848 -6,180 -39.73%
NP 7,534 8,830 8,360 10,697 5,794 6,244 1,744 165.01%
-
NP to SH 7,569 8,830 8,360 10,697 5,794 6,244 5,716 20.56%
-
Tax Rate 27.71% 30.41% 32.56% 26.51% 31.18% 31.32% 77.99% -
Total Cost 67,144 76,062 75,668 104,509 99,149 85,238 139,060 -38.42%
-
Net Worth 49,389 48,678 46,883 32,913 25,367 17,879 10,744 176.21%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 832 - - 1,265 - - - -
Div Payout % 11.00% - - 11.83% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 49,389 48,678 46,883 32,913 25,367 17,879 10,744 176.21%
NOSH 283,849 283,012 282,432 210,986 186,523 137,533 107,443 90.99%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.09% 10.40% 9.95% 9.29% 5.52% 6.83% 1.24% -
ROE 15.33% 18.14% 17.83% 32.50% 22.84% 34.92% 53.20% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.31 30.00 29.75 54.60 56.26 66.52 131.05 -65.68%
EPS 2.67 3.12 2.96 5.07 3.11 4.54 5.32 -36.81%
DPS 0.29 0.00 0.00 0.60 0.00 0.00 0.00 -
NAPS 0.174 0.172 0.166 0.156 0.136 0.13 0.10 44.61%
Adjusted Per Share Value based on latest NOSH - 210,996
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.56 5.18 5.13 7.03 6.40 5.58 8.59 -34.41%
EPS 0.46 0.54 0.51 0.65 0.35 0.38 0.35 19.96%
DPS 0.05 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.0301 0.0297 0.0286 0.0201 0.0155 0.0109 0.0066 174.75%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - -
Price 0.34 0.40 0.46 0.28 0.31 0.29 0.00 -
P/RPS 1.29 1.33 1.55 0.51 0.55 0.44 0.00 -
P/EPS 12.75 12.82 15.54 5.52 9.98 6.39 0.00 -
EY 7.84 7.80 6.43 18.11 10.02 15.66 0.00 -
DY 0.86 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 1.95 2.33 2.77 1.79 2.28 2.23 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 01/12/05 30/08/05 30/05/05 28/02/05 22/11/04 26/08/04 28/05/04 -
Price 0.29 0.36 0.41 0.53 0.29 0.37 0.28 -
P/RPS 1.10 1.20 1.38 0.97 0.52 0.56 0.21 201.30%
P/EPS 10.88 11.54 13.85 10.45 9.33 8.15 5.26 62.26%
EY 9.20 8.67 7.22 9.57 10.71 12.27 19.00 -38.31%
DY 1.01 0.00 0.00 1.13 0.00 0.00 0.00 -
P/NAPS 1.67 2.09 2.47 3.40 2.13 2.85 2.80 -29.12%

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