[METROD] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 44.38%
YoY- -61.08%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,168,576 1,937,201 1,944,410 1,959,200 1,751,472 1,553,049 1,527,622 26.33%
PBT 23,228 33,409 24,922 24,272 21,020 39,875 32,978 -20.85%
Tax -11,528 -16,690 -24,146 -15,436 -14,900 -5,799 -8,053 27.04%
NP 11,700 16,719 776 8,836 6,120 34,076 24,925 -39.62%
-
NP to SH 11,700 16,719 776 8,836 6,120 34,076 24,925 -39.62%
-
Tax Rate 49.63% 49.96% 96.89% 63.60% 70.88% 14.54% 24.42% -
Total Cost 2,156,876 1,920,482 1,943,634 1,950,364 1,745,352 1,518,973 1,502,697 27.27%
-
Net Worth 300,204 325,993 310,409 327,856 323,885 313,824 297,634 0.57%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 7,200 - -
Div Payout % - - - - - 21.13% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 300,204 325,993 310,409 327,856 323,885 313,824 297,634 0.57%
NOSH 60,040 59,989 59,999 60,027 60,000 60,003 59,993 0.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.54% 0.86% 0.04% 0.45% 0.35% 2.19% 1.63% -
ROE 3.90% 5.13% 0.25% 2.70% 1.89% 10.86% 8.37% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3,611.83 3,229.25 3,240.68 3,263.86 2,919.12 2,588.26 2,546.31 26.27%
EPS 9.76 27.87 1.29 14.72 10.20 56.79 41.55 -61.96%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 5.00 5.4342 5.1735 5.4618 5.3981 5.2301 4.9611 0.52%
Adjusted Per Share Value based on latest NOSH - 60,041
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,807.15 1,614.33 1,620.34 1,632.67 1,459.56 1,294.21 1,273.02 26.33%
EPS 9.75 13.93 0.65 7.36 5.10 28.40 20.77 -39.62%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.5017 2.7166 2.5867 2.7321 2.6991 2.6152 2.4803 0.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.60 3.75 3.84 3.65 3.60 3.49 3.45 -
P/RPS 0.10 0.12 0.12 0.11 0.12 0.13 0.14 -20.11%
P/EPS 18.47 13.46 296.91 24.80 35.29 6.15 8.30 70.53%
EY 5.41 7.43 0.34 4.03 2.83 16.27 12.04 -41.36%
DY 0.00 0.00 0.00 0.00 0.00 3.44 0.00 -
P/NAPS 0.72 0.69 0.74 0.67 0.67 0.67 0.70 1.89%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 24/11/10 17/08/10 27/05/10 25/02/10 09/11/09 -
Price 3.80 3.58 3.55 3.64 3.84 3.99 3.49 -
P/RPS 0.11 0.11 0.11 0.11 0.13 0.15 0.14 -14.86%
P/EPS 19.50 12.85 274.48 24.73 37.65 7.03 8.40 75.41%
EY 5.13 7.78 0.36 4.04 2.66 14.23 11.90 -42.96%
DY 0.00 0.00 0.00 0.00 0.00 3.01 0.00 -
P/NAPS 0.76 0.66 0.69 0.67 0.71 0.76 0.70 5.64%

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