[METROD] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 38.77%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 389,843 256,145 122,228 636,839 502,233 344,630 176,112 69.76%
PBT 7,805 5,304 2,546 10,018 7,664 5,528 2,721 101.75%
Tax -702 -267 -107 -532 -828 -514 -244 102.15%
NP 7,103 5,037 2,439 9,486 6,836 5,014 2,477 101.71%
-
NP to SH 7,103 5,037 2,439 9,486 6,836 5,014 2,477 101.71%
-
Tax Rate 8.99% 5.03% 4.20% 5.31% 10.80% 9.30% 8.97% -
Total Cost 382,740 251,108 119,789 627,353 495,397 339,616 173,635 69.29%
-
Net Worth 137,884 135,862 137,183 134,885 131,922 130,765 127,645 5.27%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 4,002 - - - -
Div Payout % - - - 42.19% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 137,884 135,862 137,183 134,885 131,922 130,765 127,645 5.27%
NOSH 39,994 40,007 39,983 40,025 39,976 40,112 39,951 0.07%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.82% 1.97% 2.00% 1.49% 1.36% 1.45% 1.41% -
ROE 5.15% 3.71% 1.78% 7.03% 5.18% 3.83% 1.94% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 974.74 640.24 305.70 1,591.09 1,256.32 859.17 440.81 69.64%
EPS 17.76 12.59 6.10 23.70 17.10 12.50 6.20 101.56%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.4476 3.3959 3.431 3.37 3.30 3.26 3.195 5.19%
Adjusted Per Share Value based on latest NOSH - 40,151
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 325.01 213.55 101.90 530.94 418.72 287.32 146.83 69.76%
EPS 5.92 4.20 2.03 7.91 5.70 4.18 2.07 101.35%
DPS 0.00 0.00 0.00 3.34 0.00 0.00 0.00 -
NAPS 1.1496 1.1327 1.1437 1.1245 1.0998 1.0902 1.0642 5.27%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.85 2.94 3.08 2.69 2.10 2.26 2.30 -
P/RPS 0.29 0.46 1.01 0.17 0.17 0.26 0.52 -32.22%
P/EPS 16.05 23.35 50.49 11.35 12.28 18.08 37.10 -42.77%
EY 6.23 4.28 1.98 8.81 8.14 5.53 2.70 74.52%
DY 0.00 0.00 0.00 3.72 0.00 0.00 0.00 -
P/NAPS 0.83 0.87 0.90 0.80 0.64 0.69 0.72 9.93%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 07/11/02 29/08/02 26/04/02 28/02/02 23/11/01 30/08/01 23/05/01 -
Price 2.84 2.90 3.28 2.65 2.34 2.50 2.26 -
P/RPS 0.29 0.45 1.07 0.17 0.19 0.29 0.51 -31.34%
P/EPS 15.99 23.03 53.77 11.18 13.68 20.00 36.45 -42.23%
EY 6.25 4.34 1.86 8.94 7.31 5.00 2.74 73.19%
DY 0.00 0.00 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 0.96 0.79 0.71 0.77 0.71 10.06%

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