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

Stock
[METECH] METECH GROUP BHD
Announcement Date
03-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -22.07%
YoY- 73.85%
Quarter Report
Latest QR
Upcoming QR
METECH's Result
METECH'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 160,025 150,110 140,676 143,217 142,202 132,750 116,016 23.88%
PBT 4,673 3,724 4,140 3,473 4,930 3,228 -84 -
Tax -1,149 -596 -944 -1,665 -2,610 -1,936 -1,032 7.41%
NP 3,524 3,128 3,196 1,808 2,320 1,292 -1,116 -
-
NP to SH 2,493 3,004 3,196 1,808 2,320 1,292 -1,116 -
-
Tax Rate 24.59% 16.00% 22.80% 47.94% 52.94% 59.98% - -
Total Cost 156,501 146,982 137,480 141,409 139,882 131,458 117,132 21.28%
-
Net Worth 43,714 43,723 43,002 42,159 42,083 40,778 40,434 5.33%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 608 - - - -
Div Payout % - - - 33.63% - - - -
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 43,714 43,723 43,002 42,159 42,083 40,778 40,434 5.33%
NOSH 40,476 40,485 40,568 40,538 40,465 40,374 40,434 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 2.20% 2.08% 2.27% 1.26% 1.63% 0.97% -0.96% -
ROE 5.70% 6.87% 7.43% 4.29% 5.51% 3.17% -2.76% -
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 395.36 370.78 346.76 353.29 351.42 328.79 286.92 23.80%
EPS 6.16 7.42 7.04 4.46 5.73 3.20 -2.76 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.06 1.04 1.04 1.01 1.00 5.25%
Adjusted Per Share Value based on latest NOSH - 40,588
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 39.46 37.01 34.69 35.31 35.06 32.73 28.61 23.88%
EPS 0.61 0.74 0.79 0.45 0.57 0.32 -0.28 -
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.1078 0.1078 0.106 0.104 0.1038 0.1006 0.0997 5.34%
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 0.56 0.56 0.61 0.70 0.81 0.90 1.03 -
P/RPS 0.14 0.15 0.18 0.20 0.23 0.27 0.36 -46.69%
P/EPS 9.09 7.55 7.74 15.70 14.13 28.13 -37.32 -
EY 11.00 13.25 12.91 6.37 7.08 3.56 -2.68 -
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.58 0.67 0.78 0.89 1.03 -36.57%
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 28/11/05 25/08/05 26/05/05 03/03/05 29/11/04 16/08/04 27/05/04 -
Price 0.42 0.56 0.58 0.70 0.70 0.77 0.95 -
P/RPS 0.11 0.15 0.17 0.20 0.20 0.23 0.33 -51.89%
P/EPS 6.82 7.55 7.36 15.70 12.21 24.06 -34.42 -
EY 14.67 13.25 13.58 6.37 8.19 4.16 -2.91 -
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 0.55 0.67 0.67 0.76 0.95 -44.73%

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