[METROD] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 213.79%
YoY- -84.88%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 403,473 1,299,845 943,539 628,997 287,517 1,279,885 976,518 -44.55%
PBT 1,631 18,010 15,062 9,432 3,295 51,636 52,713 -90.16%
Tax -1,124 -3,125 -2,562 -1,447 -779 -2,577 -2,583 -42.60%
NP 507 14,885 12,500 7,985 2,516 49,059 50,130 -95.33%
-
NP to SH 507 14,885 12,500 7,895 2,516 49,059 50,130 -95.33%
-
Tax Rate 68.91% 17.35% 17.01% 15.34% 23.64% 4.99% 4.90% -
Total Cost 402,966 1,284,960 931,039 621,012 285,001 1,230,826 926,388 -42.61%
-
Net Worth 386,484 386,196 382,908 383,759 376,776 374,880 377,123 1.64%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 7,200 - - - 7,200 - -
Div Payout % - 48.37% - - - 14.68% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 386,484 386,196 382,908 383,759 376,776 374,880 377,123 1.64%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.13% 1.15% 1.32% 1.27% 0.88% 3.83% 5.13% -
ROE 0.13% 3.85% 3.26% 2.06% 0.67% 13.09% 13.29% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 336.23 1,083.20 786.28 524.16 239.60 1,066.57 813.77 -44.55%
EPS 0.42 12.40 10.42 6.65 2.10 40.88 41.78 -95.35%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.2207 3.2183 3.1909 3.198 3.1398 3.124 3.1427 1.64%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 336.38 1,083.69 786.63 524.40 239.70 1,067.05 814.13 -44.55%
EPS 0.42 12.41 10.42 6.58 2.10 40.90 41.79 -95.35%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.2221 3.2197 3.1923 3.1994 3.1412 3.1254 3.1441 1.64%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.90 1.83 1.80 1.75 1.80 1.76 1.78 -
P/RPS 0.57 0.17 0.23 0.33 0.75 0.17 0.22 88.74%
P/EPS 449.70 14.75 17.28 26.60 85.85 4.31 4.26 2139.96%
EY 0.22 6.78 5.79 3.76 1.16 23.23 23.47 -95.56%
DY 0.00 3.28 0.00 0.00 0.00 3.41 0.00 -
P/NAPS 0.59 0.57 0.56 0.55 0.57 0.56 0.57 2.32%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 25/11/13 29/08/13 23/05/13 21/02/13 23/11/12 -
Price 2.00 1.92 1.82 1.75 1.79 1.63 1.80 -
P/RPS 0.59 0.18 0.23 0.33 0.75 0.15 0.22 93.14%
P/EPS 473.37 15.48 17.47 26.60 85.37 3.99 4.31 2199.98%
EY 0.21 6.46 5.72 3.76 1.17 25.08 23.21 -95.67%
DY 0.00 3.13 0.00 0.00 0.00 3.68 0.00 -
P/NAPS 0.62 0.60 0.57 0.55 0.57 0.52 0.57 5.77%

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