[METECH] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[METECH] METECH GROUP BHD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 215.77%
YoY- 372.57%
Quarter Report
Latest QR
Upcoming QR
METECH's Result
METECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 140,676 143,217 142,202 132,750 116,016 94,808 89,380 35.26%
PBT 4,140 3,473 4,930 3,228 -84 1,510 646 244.63%
Tax -944 -1,665 -2,610 -1,936 -1,032 -470 -1,077 -8.40%
NP 3,196 1,808 2,320 1,292 -1,116 1,040 -430 -
-
NP to SH 3,196 1,808 2,320 1,292 -1,116 1,040 -430 -
-
Tax Rate 22.80% 47.94% 52.94% 59.98% - 31.13% 166.72% -
Total Cost 137,480 141,409 139,882 131,458 117,132 93,768 89,810 32.78%
-
Net Worth 43,002 42,159 42,083 40,778 40,434 40,871 38,759 7.16%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 608 - - - - - -
Div Payout % - 33.63% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 43,002 42,159 42,083 40,778 40,434 40,871 38,759 7.16%
NOSH 40,568 40,538 40,465 40,374 40,434 40,466 40,374 0.31%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.27% 1.26% 1.63% 0.97% -0.96% 1.10% -0.48% -
ROE 7.43% 4.29% 5.51% 3.17% -2.76% 2.54% -1.11% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 346.76 353.29 351.42 328.79 286.92 234.29 221.37 34.84%
EPS 7.04 4.46 5.73 3.20 -2.76 2.57 -1.07 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.04 1.04 1.01 1.00 1.01 0.96 6.82%
Adjusted Per Share Value based on latest NOSH - 40,570
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 34.69 35.31 35.06 32.73 28.61 23.38 22.04 35.27%
EPS 0.79 0.45 0.57 0.32 -0.28 0.26 -0.11 -
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.104 0.1038 0.1006 0.0997 0.1008 0.0956 7.12%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.61 0.70 0.81 0.90 1.03 1.05 0.99 -
P/RPS 0.18 0.20 0.23 0.27 0.36 0.45 0.45 -45.68%
P/EPS 7.74 15.70 14.13 28.13 -37.32 40.86 -92.81 -
EY 12.91 6.37 7.08 3.56 -2.68 2.45 -1.08 -
DY 0.00 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.78 0.89 1.03 1.04 1.03 -31.78%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 03/03/05 29/11/04 16/08/04 27/05/04 26/02/04 18/11/03 -
Price 0.58 0.70 0.70 0.77 0.95 1.08 1.16 -
P/RPS 0.17 0.20 0.20 0.23 0.33 0.46 0.52 -52.51%
P/EPS 7.36 15.70 12.21 24.06 -34.42 42.02 -108.75 -
EY 13.58 6.37 8.19 4.16 -2.91 2.38 -0.92 -
DY 0.00 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.67 0.76 0.95 1.07 1.21 -40.85%

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