[METROD] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 106.52%
YoY- 0.46%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 112,918 504,866 389,843 256,145 122,228 636,839 502,233 -63.05%
PBT 1,940 10,492 7,805 5,304 2,546 10,018 7,664 -60.01%
Tax -191 -463 -702 -267 -107 -532 -828 -62.42%
NP 1,749 10,029 7,103 5,037 2,439 9,486 6,836 -59.73%
-
NP to SH 1,749 10,029 7,103 5,037 2,439 9,486 6,836 -59.73%
-
Tax Rate 9.85% 4.41% 8.99% 5.03% 4.20% 5.31% 10.80% -
Total Cost 111,169 494,837 382,740 251,108 119,789 627,353 495,397 -63.10%
-
Net Worth 142,842 139,428 137,884 135,862 137,183 134,885 131,922 5.45%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 4,798 - - - 4,002 - -
Div Payout % - 47.85% - - - 42.19% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 142,842 139,428 137,884 135,862 137,183 134,885 131,922 5.45%
NOSH 59,897 59,982 39,994 40,007 39,983 40,025 39,976 30.97%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.55% 1.99% 1.82% 1.97% 2.00% 1.49% 1.36% -
ROE 1.22% 7.19% 5.15% 3.71% 1.78% 7.03% 5.18% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 188.52 841.69 974.74 640.24 305.70 1,591.09 1,256.32 -71.79%
EPS 2.92 16.72 17.76 12.59 6.10 23.70 17.10 -69.25%
DPS 0.00 8.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.3848 2.3245 3.4476 3.3959 3.431 3.37 3.30 -19.48%
Adjusted Per Share Value based on latest NOSH - 39,969
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 94.14 420.91 325.01 213.55 101.90 530.94 418.72 -63.05%
EPS 1.46 8.36 5.92 4.20 2.03 7.91 5.70 -59.70%
DPS 0.00 4.00 0.00 0.00 0.00 3.34 0.00 -
NAPS 1.1909 1.1624 1.1496 1.1327 1.1437 1.1245 1.0998 5.45%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.56 1.70 2.85 2.94 3.08 2.69 2.10 -
P/RPS 0.83 0.20 0.29 0.46 1.01 0.17 0.17 188.07%
P/EPS 53.42 10.17 16.05 23.35 50.49 11.35 12.28 166.72%
EY 1.87 9.84 6.23 4.28 1.98 8.81 8.14 -62.52%
DY 0.00 4.71 0.00 0.00 0.00 3.72 0.00 -
P/NAPS 0.65 0.73 0.83 0.87 0.90 0.80 0.64 1.03%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 07/11/02 29/08/02 26/04/02 28/02/02 23/11/01 -
Price 1.90 1.56 2.84 2.90 3.28 2.65 2.34 -
P/RPS 1.01 0.19 0.29 0.45 1.07 0.17 0.19 204.89%
P/EPS 65.07 9.33 15.99 23.03 53.77 11.18 13.68 183.10%
EY 1.54 10.72 6.25 4.34 1.86 8.94 7.31 -64.62%
DY 0.00 5.13 0.00 0.00 0.00 3.77 0.00 -
P/NAPS 0.80 0.67 0.82 0.85 0.96 0.79 0.71 8.28%

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