[METROD] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -82.56%
YoY- -28.29%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 534,106 384,520 246,928 112,918 504,866 389,843 256,145 62.99%
PBT 8,588 6,014 3,973 1,940 10,492 7,805 5,304 37.76%
Tax 27 85 382 -191 -463 -702 -267 -
NP 8,615 6,099 4,355 1,749 10,029 7,103 5,037 42.87%
-
NP to SH 8,615 6,099 4,355 1,749 10,029 7,103 5,037 42.87%
-
Tax Rate -0.31% -1.41% -9.61% 9.85% 4.41% 8.99% 5.03% -
Total Cost 525,491 378,421 242,573 111,169 494,837 382,740 251,108 63.38%
-
Net Worth 143,485 142,567 145,658 142,842 139,428 137,884 135,862 3.69%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,799 - - - 4,798 - - -
Div Payout % 55.71% - - - 47.85% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 143,485 142,567 145,658 142,842 139,428 137,884 135,862 3.69%
NOSH 59,993 59,970 59,986 59,897 59,982 39,994 40,007 30.91%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.61% 1.59% 1.76% 1.55% 1.99% 1.82% 1.97% -
ROE 6.00% 4.28% 2.99% 1.22% 7.19% 5.15% 3.71% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 890.28 641.18 411.64 188.52 841.69 974.74 640.24 24.50%
EPS 14.36 10.17 7.26 2.92 16.72 17.76 12.59 9.13%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.3917 2.3773 2.4282 2.3848 2.3245 3.4476 3.3959 -20.79%
Adjusted Per Share Value based on latest NOSH - 59,897
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 445.09 320.43 205.77 94.10 420.72 324.87 213.45 62.99%
EPS 7.18 5.08 3.63 1.46 8.36 5.92 4.20 42.83%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.1957 1.1881 1.2138 1.1904 1.1619 1.149 1.1322 3.69%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.61 1.67 1.78 1.56 1.70 2.85 2.94 -
P/RPS 0.18 0.26 0.43 0.83 0.20 0.29 0.46 -46.40%
P/EPS 11.21 16.42 24.52 53.42 10.17 16.05 23.35 -38.60%
EY 8.92 6.09 4.08 1.87 9.84 6.23 4.28 62.94%
DY 4.97 0.00 0.00 0.00 4.71 0.00 0.00 -
P/NAPS 0.67 0.70 0.73 0.65 0.73 0.83 0.87 -15.94%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 28/08/03 30/05/03 27/02/03 07/11/02 29/08/02 -
Price 1.82 1.78 1.80 1.90 1.56 2.84 2.90 -
P/RPS 0.20 0.28 0.44 1.01 0.19 0.29 0.45 -41.67%
P/EPS 12.67 17.50 24.79 65.07 9.33 15.99 23.03 -32.78%
EY 7.89 5.71 4.03 1.54 10.72 6.25 4.34 48.79%
DY 4.40 0.00 0.00 0.00 5.13 0.00 0.00 -
P/NAPS 0.76 0.75 0.74 0.80 0.67 0.82 0.85 -7.17%

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