[MTRONIC] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 6.91%
YoY- -931.22%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 31,868 37,410 32,820 36,148 46,816 38,582 37,260 -9.88%
PBT 6,689 8,988 -5,052 -26,761 -26,696 13,964 27,764 -61.24%
Tax -138 -208 800 1,418 237 368 0 -
NP 6,550 8,780 -4,252 -25,343 -26,458 14,332 27,764 -61.78%
-
NP to SH 6,918 8,940 -4,432 -25,894 -27,816 13,710 25,968 -58.56%
-
Tax Rate 2.06% 2.31% - - - -2.64% 0.00% -
Total Cost 25,317 28,630 37,072 61,491 73,274 24,250 9,496 92.15%
-
Net Worth 39,233 37,675 35,456 34,255 26,822 56,172 56,327 -21.40%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 39,233 37,675 35,456 34,255 26,822 56,172 56,327 -21.40%
NOSH 632,804 638,571 651,764 634,362 634,103 634,722 636,470 -0.38%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.56% 23.47% -12.96% -70.11% -56.52% 37.15% 74.51% -
ROE 17.63% 23.73% -12.50% -75.59% -103.70% 24.41% 46.10% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.04 5.86 5.04 5.70 7.38 6.08 5.85 -9.44%
EPS 1.09 1.40 -0.68 -4.08 -4.39 2.16 4.08 -58.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.062 0.059 0.0544 0.054 0.0423 0.0885 0.0885 -21.10%
Adjusted Per Share Value based on latest NOSH - 635,443
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.94 2.28 2.00 2.21 2.86 2.35 2.27 -9.93%
EPS 0.42 0.55 -0.27 -1.58 -1.70 0.84 1.58 -58.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0239 0.023 0.0216 0.0209 0.0164 0.0343 0.0344 -21.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.11 0.105 0.10 0.12 0.09 0.12 0.21 -
P/RPS 2.18 1.79 1.99 2.11 1.22 1.97 3.59 -28.26%
P/EPS 10.06 7.50 -14.71 -2.94 -2.05 5.56 5.15 56.20%
EY 9.94 13.33 -6.80 -34.02 -48.74 18.00 19.43 -36.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.78 1.84 2.22 2.13 1.36 2.37 -17.66%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 23/08/13 31/05/13 28/02/13 29/11/12 29/08/12 30/05/12 -
Price 0.095 0.105 0.11 0.10 0.13 0.09 0.13 -
P/RPS 1.89 1.79 2.18 1.75 1.76 1.48 2.22 -10.16%
P/EPS 8.69 7.50 -16.18 -2.45 -2.96 4.17 3.19 94.93%
EY 11.51 13.33 -6.18 -40.82 -33.74 24.00 31.38 -48.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.78 2.02 1.85 3.07 1.02 1.47 2.70%

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