[METROD] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -82.5%
YoY- 91.18%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,151,015 1,656,977 1,103,655 542,144 1,937,201 1,458,308 979,600 68.69%
PBT 1,142 20,623 12,667 5,807 33,409 18,692 12,136 -79.22%
Tax 7,228 -8,634 -6,604 -2,882 -16,690 -18,110 -7,718 -
NP 8,370 11,989 6,063 2,925 16,719 582 4,418 52.93%
-
NP to SH 8,370 11,989 6,063 2,925 16,719 582 4,418 52.93%
-
Tax Rate -632.92% 41.87% 52.14% 49.63% 49.96% 96.89% 63.60% -
Total Cost 2,142,645 1,644,988 1,097,592 539,219 1,920,482 1,457,726 975,182 68.76%
-
Net Worth 331,650 331,912 300,049 300,204 325,993 310,409 327,856 0.76%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,201 - - - - - - -
Div Payout % 86.04% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 331,650 331,912 300,049 300,204 325,993 310,409 327,856 0.76%
NOSH 120,028 119,980 60,009 60,040 59,989 59,999 60,027 58.51%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.39% 0.72% 0.55% 0.54% 0.86% 0.04% 0.45% -
ROE 2.52% 3.61% 2.02% 0.97% 5.13% 0.19% 1.35% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,792.09 1,381.04 1,839.12 902.96 3,229.25 2,430.51 1,631.93 6.42%
EPS 6.98 9.99 5.05 2.44 27.87 0.97 7.36 -3.46%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7631 2.7664 5.00 5.00 5.4342 5.1735 5.4618 -36.43%
Adjusted Per Share Value based on latest NOSH - 60,040
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,793.32 1,381.43 920.12 451.99 1,615.06 1,215.80 816.70 68.69%
EPS 6.98 10.00 5.05 2.44 13.94 0.49 3.68 53.04%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.765 2.7672 2.5015 2.5028 2.7178 2.5879 2.7334 0.76%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.07 1.75 3.60 3.60 3.75 3.84 3.65 -
P/RPS 0.12 0.13 0.20 0.40 0.12 0.16 0.22 -33.16%
P/EPS 29.68 17.51 35.63 73.90 13.46 395.88 49.59 -28.91%
EY 3.37 5.71 2.81 1.35 7.43 0.25 2.02 40.53%
DY 2.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.72 0.72 0.69 0.74 0.67 7.78%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 22/08/11 27/05/11 24/02/11 24/11/10 17/08/10 -
Price 2.00 1.95 3.70 3.80 3.58 3.55 3.64 -
P/RPS 0.11 0.14 0.20 0.42 0.11 0.15 0.22 -36.92%
P/EPS 28.68 19.51 36.62 78.00 12.85 365.98 49.46 -30.39%
EY 3.49 5.12 2.73 1.28 7.78 0.27 2.02 43.84%
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.74 0.76 0.66 0.69 0.67 4.90%

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