[METECH] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -157.76%
YoY- -136.77%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 218,326 160,897 104,465 47,328 207,446 154,464 97,219 71.23%
PBT 7,906 2,283 492 -1,056 5,203 3,847 5,807 22.77%
Tax -913 -227 -85 -143 -166 -659 -643 26.24%
NP 6,993 2,056 407 -1,199 5,037 3,188 5,164 22.33%
-
NP to SH 5,027 807 -167 -1,158 2,005 968 3,064 38.98%
-
Tax Rate 11.55% 9.94% 17.28% - 3.19% 17.13% 11.07% -
Total Cost 211,333 158,841 104,058 48,527 202,409 151,276 92,055 73.76%
-
Net Worth 53,065 49,068 51,384 47,777 49,011 47,792 50,661 3.13%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,620 - - - 810 - - -
Div Payout % 32.23% - - - 40.40% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 53,065 49,068 51,384 47,777 49,011 47,792 50,661 3.13%
NOSH 40,507 40,552 42,820 40,489 40,505 40,502 40,529 -0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.20% 1.28% 0.39% -2.53% 2.43% 2.06% 5.31% -
ROE 9.47% 1.64% -0.33% -2.42% 4.09% 2.03% 6.05% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 538.97 396.76 243.96 116.89 512.15 381.37 239.87 71.29%
EPS 12.41 1.99 -0.39 -2.86 4.95 2.39 7.56 39.02%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.31 1.21 1.20 1.18 1.21 1.18 1.25 3.16%
Adjusted Per Share Value based on latest NOSH - 40,489
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.83 39.67 25.76 11.67 51.15 38.09 23.97 71.23%
EPS 1.24 0.20 -0.04 -0.29 0.49 0.24 0.76 38.46%
DPS 0.40 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.1308 0.121 0.1267 0.1178 0.1208 0.1178 0.1249 3.11%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.41 0.46 0.48 0.59 0.55 0.44 0.50 -
P/RPS 0.08 0.12 0.20 0.50 0.11 0.12 0.21 -47.35%
P/EPS 3.30 23.12 -123.08 -20.63 11.11 18.41 6.61 -36.98%
EY 30.27 4.33 -0.81 -4.85 9.00 5.43 15.12 58.64%
DY 9.76 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.31 0.38 0.40 0.50 0.45 0.37 0.40 -15.58%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 27/08/07 28/05/07 28/02/07 27/11/06 29/08/06 -
Price 0.44 0.43 0.50 0.47 0.62 0.47 0.41 -
P/RPS 0.08 0.11 0.20 0.40 0.12 0.12 0.17 -39.41%
P/EPS 3.55 21.61 -128.21 -16.43 12.53 19.67 5.42 -24.52%
EY 28.20 4.63 -0.78 -6.09 7.98 5.09 18.44 32.63%
DY 9.09 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.34 0.36 0.42 0.40 0.51 0.40 0.33 2.00%

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