[METROD] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2772.68%
YoY- -50.94%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,656,977 1,103,655 542,144 1,937,201 1,458,308 979,600 437,868 142.64%
PBT 20,623 12,667 5,807 33,409 18,692 12,136 5,255 148.59%
Tax -8,634 -6,604 -2,882 -16,690 -18,110 -7,718 -3,725 75.05%
NP 11,989 6,063 2,925 16,719 582 4,418 1,530 294.01%
-
NP to SH 11,989 6,063 2,925 16,719 582 4,418 1,530 294.01%
-
Tax Rate 41.87% 52.14% 49.63% 49.96% 96.89% 63.60% 70.88% -
Total Cost 1,644,988 1,097,592 539,219 1,920,482 1,457,726 975,182 436,338 142.03%
-
Net Worth 331,912 300,049 300,204 325,993 310,409 327,856 323,885 1.64%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 331,912 300,049 300,204 325,993 310,409 327,856 323,885 1.64%
NOSH 119,980 60,009 60,040 59,989 59,999 60,027 60,000 58.65%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.72% 0.55% 0.54% 0.86% 0.04% 0.45% 0.35% -
ROE 3.61% 2.02% 0.97% 5.13% 0.19% 1.35% 0.47% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,381.04 1,839.12 902.96 3,229.25 2,430.51 1,631.93 729.78 52.93%
EPS 9.99 5.05 2.44 27.87 0.97 7.36 2.55 148.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7664 5.00 5.00 5.4342 5.1735 5.4618 5.3981 -35.93%
Adjusted Per Share Value based on latest NOSH - 59,988
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,381.43 920.12 451.99 1,615.06 1,215.80 816.70 365.05 142.64%
EPS 10.00 5.05 2.44 13.94 0.49 3.68 1.28 293.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7672 2.5015 2.5028 2.7178 2.5879 2.7334 2.7003 1.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.75 3.60 3.60 3.75 3.84 3.65 3.60 -
P/RPS 0.13 0.20 0.40 0.12 0.16 0.22 0.49 -58.67%
P/EPS 17.51 35.63 73.90 13.46 395.88 49.59 141.18 -75.09%
EY 5.71 2.81 1.35 7.43 0.25 2.02 0.71 300.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.72 0.69 0.74 0.67 0.67 -4.01%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 27/05/11 24/02/11 24/11/10 17/08/10 27/05/10 -
Price 1.95 3.70 3.80 3.58 3.55 3.64 3.84 -
P/RPS 0.14 0.20 0.42 0.11 0.15 0.22 0.53 -58.79%
P/EPS 19.51 36.62 78.00 12.85 365.98 49.46 150.59 -74.36%
EY 5.12 2.73 1.28 7.78 0.27 2.02 0.66 291.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.76 0.66 0.69 0.67 0.71 -0.94%

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