[METROD] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 66.44%
YoY- 81.14%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 668,902 328,269 964,587 691,182 408,601 174,234 534,106 16.20%
PBT 13,835 6,551 19,859 12,385 6,844 2,427 8,588 37.46%
Tax -2,939 -897 -2,639 -1,337 -206 -151 27 -
NP 10,896 5,654 17,220 11,048 6,638 2,276 8,615 16.96%
-
NP to SH 10,896 5,654 17,220 11,048 6,638 2,276 8,615 16.96%
-
Tax Rate 21.24% 13.69% 13.29% 10.80% 3.01% 6.22% -0.31% -
Total Cost 658,006 322,615 947,367 680,134 401,963 171,958 525,491 16.19%
-
Net Worth 132,456 127,713 160,803 112,742 109,653 146,006 143,485 -5.19%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 6,000 - - - 4,799 -
Div Payout % - - 34.85% - - - 55.71% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 132,456 127,713 160,803 112,742 109,653 146,006 143,485 -5.19%
NOSH 60,000 60,021 60,003 60,010 60,018 60,052 59,993 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.63% 1.72% 1.79% 1.60% 1.62% 1.31% 1.61% -
ROE 8.23% 4.43% 10.71% 9.80% 6.05% 1.56% 6.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1,114.84 546.92 1,607.55 1,151.76 680.80 290.13 890.28 16.19%
EPS 18.16 9.42 28.70 18.41 11.06 3.79 14.36 16.95%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 2.2076 2.1278 2.6799 1.8787 1.827 2.4313 2.3917 -5.20%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 557.42 273.56 803.82 575.99 340.50 145.20 445.09 16.20%
EPS 9.08 4.71 14.35 9.21 5.53 1.90 7.18 16.95%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.1038 1.0643 1.34 0.9395 0.9138 1.2167 1.1957 -5.19%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.42 2.47 2.38 2.39 2.34 2.34 1.61 -
P/RPS 0.22 0.45 0.15 0.21 0.34 0.81 0.18 14.32%
P/EPS 13.33 26.22 8.29 12.98 21.16 61.74 11.21 12.25%
EY 7.50 3.81 12.06 7.70 4.73 1.62 8.92 -10.92%
DY 0.00 0.00 4.20 0.00 0.00 0.00 4.97 -
P/NAPS 1.10 1.16 0.89 1.27 1.28 0.96 0.67 39.21%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 31/05/05 23/02/05 30/11/04 27/08/04 27/05/04 26/02/04 -
Price 2.40 2.50 2.38 2.47 2.30 2.16 1.82 -
P/RPS 0.22 0.46 0.15 0.21 0.34 0.74 0.20 6.56%
P/EPS 13.22 26.54 8.29 13.42 20.80 56.99 12.67 2.87%
EY 7.57 3.77 12.06 7.45 4.81 1.75 7.89 -2.72%
DY 0.00 0.00 4.20 0.00 0.00 0.00 4.40 -
P/NAPS 1.09 1.17 0.89 1.31 1.26 0.89 0.76 27.20%

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