[MTRONIC] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -0.56%
YoY- 119.93%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 24,332 15,183 8,019 31,048 23,901 18,705 8,205 106.27%
PBT 555 512 241 5,098 5,017 4,494 -1,263 -
Tax -5 -76 0 30 -104 -104 200 -
NP 550 436 241 5,128 4,913 4,390 -1,063 -
-
NP to SH 550 436 241 5,160 5,189 4,470 -1,108 -
-
Tax Rate 0.90% 14.84% 0.00% -0.59% 2.07% 2.31% - -
Total Cost 23,782 14,747 7,778 25,920 18,988 14,315 9,268 87.32%
-
Net Worth 48,125 50,866 55,429 45,446 39,233 37,675 35,456 22.56%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 48,125 50,866 55,429 45,446 39,233 37,675 35,456 22.56%
NOSH 687,500 726,666 803,333 649,240 632,804 638,571 651,764 3.61%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.26% 2.87% 3.01% 16.52% 20.56% 23.47% -12.96% -
ROE 1.14% 0.86% 0.43% 11.35% 13.23% 11.86% -3.13% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.54 2.09 1.00 4.78 3.78 2.93 1.26 98.98%
EPS 0.08 0.08 0.03 0.81 0.82 0.70 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.069 0.07 0.062 0.059 0.0544 18.28%
Adjusted Per Share Value based on latest NOSH - 600,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.59 0.99 0.52 2.03 1.56 1.22 0.54 105.29%
EPS 0.04 0.03 0.02 0.34 0.34 0.29 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0314 0.0332 0.0362 0.0297 0.0256 0.0246 0.0232 22.33%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.095 0.095 0.10 0.095 0.11 0.105 0.10 -
P/RPS 2.68 4.55 10.02 1.99 2.91 3.58 7.94 -51.49%
P/EPS 118.75 158.33 333.33 11.95 13.41 15.00 -58.82 -
EY 0.84 0.63 0.30 8.37 7.45 6.67 -1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.36 1.45 1.36 1.77 1.78 1.84 -18.23%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 22/05/14 28/02/14 21/11/13 23/08/13 31/05/13 -
Price 0.085 0.115 0.10 0.10 0.095 0.105 0.11 -
P/RPS 2.40 5.50 10.02 2.09 2.52 3.58 8.74 -57.71%
P/EPS 106.25 191.67 333.33 12.58 11.59 15.00 -64.71 -
EY 0.94 0.52 0.30 7.95 8.63 6.67 -1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.64 1.45 1.43 1.53 1.78 2.02 -28.91%

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