[METECH] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[METECH] METECH GROUP BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 87.98%
YoY- 132.51%
Quarter Report
Latest QR
Upcoming QR
METECH's Result
METECH's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 43,065 163,099 120,019 75,055 35,169 143,217 106,652 -45.39%
PBT 3,573 6,136 3,505 1,862 1,035 3,473 3,698 -2.26%
Tax -424 -593 -862 -298 -236 -1,665 -1,958 -63.97%
NP 3,149 5,543 2,643 1,564 799 1,808 1,740 48.56%
-
NP to SH 3,149 3,473 1,870 1,502 799 1,808 1,740 48.56%
-
Tax Rate 11.87% 9.66% 24.59% 16.00% 22.80% 47.94% 52.95% -
Total Cost 39,916 157,556 117,376 73,491 34,370 141,409 104,912 -47.52%
-
Net Worth 89,025 47,359 43,714 43,723 43,002 42,159 42,083 64.86%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 809 - - - 608 - -
Div Payout % - 23.31% - - - 33.63% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 89,025 47,359 43,714 43,723 43,002 42,159 42,083 64.86%
NOSH 73,574 40,477 40,476 40,485 40,568 40,538 40,465 49.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.31% 3.40% 2.20% 2.08% 2.27% 1.26% 1.63% -
ROE 3.54% 7.33% 4.28% 3.44% 1.86% 4.29% 4.13% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 58.53 402.93 296.52 185.39 86.69 353.29 263.57 -63.36%
EPS 4.28 8.58 4.62 3.71 1.76 4.46 4.30 -0.31%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.21 1.17 1.08 1.08 1.06 1.04 1.04 10.63%
Adjusted Per Share Value based on latest NOSH - 40,410
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.62 40.22 29.59 18.51 8.67 35.31 26.30 -45.39%
EPS 0.78 0.86 0.46 0.37 0.20 0.45 0.43 48.79%
DPS 0.00 0.20 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.2195 0.1168 0.1078 0.1078 0.106 0.104 0.1038 64.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.54 0.34 0.56 0.56 0.61 0.70 0.81 -
P/RPS 0.92 0.08 0.19 0.30 0.70 0.20 0.31 106.65%
P/EPS 12.62 3.96 12.12 15.09 30.97 15.70 18.84 -23.46%
EY 7.93 25.24 8.25 6.63 3.23 6.37 5.31 30.68%
DY 0.00 5.88 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 0.45 0.29 0.52 0.52 0.58 0.67 0.78 -30.72%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 23/02/06 28/11/05 25/08/05 26/05/05 03/03/05 29/11/04 -
Price 0.46 0.44 0.42 0.56 0.58 0.70 0.70 -
P/RPS 0.79 0.11 0.14 0.30 0.67 0.20 0.27 104.70%
P/EPS 10.75 5.13 9.09 15.09 29.45 15.70 16.28 -24.19%
EY 9.30 19.50 11.00 6.63 3.40 6.37 6.14 31.92%
DY 0.00 4.55 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 0.38 0.38 0.39 0.52 0.55 0.67 0.67 -31.50%

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