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

Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 16.9%
YoY- 99.88%
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 1,358,708 1,337,804 1,313,076 964,587 921,576 817,202 696,936 55.99%
PBT 28,433 27,670 26,204 19,859 16,513 13,688 9,708 104.57%
Tax -8,036 -5,878 -3,588 -2,639 -1,782 -412 -604 460.59%
NP 20,397 21,792 22,616 17,220 14,730 13,276 9,104 71.13%
-
NP to SH 20,397 21,792 22,616 17,220 14,730 13,276 9,104 71.13%
-
Tax Rate 28.26% 21.24% 13.69% 13.29% 10.79% 3.01% 6.22% -
Total Cost 1,338,310 1,316,012 1,290,460 947,367 906,845 803,926 687,832 55.79%
-
Net Worth 131,526 132,456 127,713 160,803 112,742 109,653 146,006 -6.72%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 6,000 - - - -
Div Payout % - - - 34.85% - - - -
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 131,526 132,456 127,713 160,803 112,742 109,653 146,006 -6.72%
NOSH 59,992 60,000 60,021 60,003 60,010 60,018 60,052 -0.06%
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 1.50% 1.63% 1.72% 1.79% 1.60% 1.62% 1.31% -
ROE 15.51% 16.45% 17.71% 10.71% 13.07% 12.11% 6.24% -
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 2,264.81 2,229.67 2,187.69 1,607.55 1,535.68 1,361.59 1,160.54 56.10%
EPS 34.00 36.32 37.68 28.70 24.55 22.12 15.16 71.25%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.1924 2.2076 2.1278 2.6799 1.8787 1.827 2.4313 -6.65%
Adjusted Per Share Value based on latest NOSH - 59,990
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,132.26 1,114.84 1,094.23 803.82 767.98 681.00 580.78 55.99%
EPS 17.00 18.16 18.85 14.35 12.28 11.06 7.59 71.10%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.0961 1.1038 1.0643 1.34 0.9395 0.9138 1.2167 -6.71%
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 31/03/04 -
Price 2.30 2.42 2.47 2.38 2.39 2.34 2.34 -
P/RPS 0.10 0.11 0.11 0.15 0.16 0.17 0.20 -36.97%
P/EPS 6.76 6.66 6.56 8.29 9.74 10.58 15.44 -42.31%
EY 14.78 15.01 15.26 12.06 10.27 9.45 6.48 73.18%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 1.05 1.10 1.16 0.89 1.27 1.28 0.96 6.15%
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 15/11/05 19/08/05 31/05/05 23/02/05 30/11/04 27/08/04 27/05/04 -
Price 2.15 2.40 2.50 2.38 2.47 2.30 2.16 -
P/RPS 0.09 0.11 0.11 0.15 0.16 0.17 0.19 -39.20%
P/EPS 6.32 6.61 6.63 8.29 10.06 10.40 14.25 -41.81%
EY 15.81 15.13 15.07 12.06 9.94 9.62 7.02 71.73%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.98 1.09 1.17 0.89 1.31 1.26 0.89 6.62%

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