[METECH] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[METECH] METECH GROUP BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -9.33%
YoY- 294.12%
Quarter Report
Latest QR
Upcoming QR
METECH's Result
METECH's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 207,446 154,464 97,219 43,065 163,099 120,019 75,055 96.58%
PBT 5,203 3,847 5,807 3,573 6,136 3,505 1,862 98.01%
Tax -166 -659 -643 -424 -593 -862 -298 -32.22%
NP 5,037 3,188 5,164 3,149 5,543 2,643 1,564 117.61%
-
NP to SH 2,005 968 3,064 3,149 3,473 1,870 1,502 21.17%
-
Tax Rate 3.19% 17.13% 11.07% 11.87% 9.66% 24.59% 16.00% -
Total Cost 202,409 151,276 92,055 39,916 157,556 117,376 73,491 96.12%
-
Net Worth 49,011 47,792 50,661 89,025 47,359 43,714 43,723 7.88%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 810 - - - 809 - - -
Div Payout % 40.40% - - - 23.31% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 49,011 47,792 50,661 89,025 47,359 43,714 43,723 7.88%
NOSH 40,505 40,502 40,529 73,574 40,477 40,476 40,485 0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.43% 2.06% 5.31% 7.31% 3.40% 2.20% 2.08% -
ROE 4.09% 2.03% 6.05% 3.54% 7.33% 4.28% 3.44% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 512.15 381.37 239.87 58.53 402.93 296.52 185.39 96.51%
EPS 4.95 2.39 7.56 4.28 8.58 4.62 3.71 21.13%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.21 1.18 1.25 1.21 1.17 1.08 1.08 7.84%
Adjusted Per Share Value based on latest NOSH - 73,574
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 51.15 38.09 23.97 10.62 40.22 29.59 18.51 96.55%
EPS 0.49 0.24 0.76 0.78 0.86 0.46 0.37 20.53%
DPS 0.20 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.1208 0.1178 0.1249 0.2195 0.1168 0.1078 0.1078 7.86%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.55 0.44 0.50 0.54 0.34 0.56 0.56 -
P/RPS 0.11 0.12 0.21 0.92 0.08 0.19 0.30 -48.67%
P/EPS 11.11 18.41 6.61 12.62 3.96 12.12 15.09 -18.41%
EY 9.00 5.43 15.12 7.93 25.24 8.25 6.63 22.53%
DY 3.64 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.45 0.37 0.40 0.45 0.29 0.52 0.52 -9.16%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 29/08/06 13/06/06 23/02/06 28/11/05 25/08/05 -
Price 0.62 0.47 0.41 0.46 0.44 0.42 0.56 -
P/RPS 0.12 0.12 0.17 0.79 0.11 0.14 0.30 -45.62%
P/EPS 12.53 19.67 5.42 10.75 5.13 9.09 15.09 -11.62%
EY 7.98 5.09 18.44 9.30 19.50 11.00 6.63 13.11%
DY 3.23 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.51 0.40 0.33 0.38 0.38 0.39 0.52 -1.28%

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