[METROD] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 91.65%
YoY- 67.38%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 328,269 273,405 282,581 234,367 174,234 149,586 137,592 78.45%
PBT 6,551 7,474 5,541 4,417 2,427 2,574 2,041 117.43%
Tax -897 -1,302 -1,131 -55 -151 -58 -297 108.80%
NP 5,654 6,172 4,410 4,362 2,276 2,516 1,744 118.89%
-
NP to SH 5,654 6,172 4,410 4,362 2,276 2,516 1,744 118.89%
-
Tax Rate 13.69% 17.42% 20.41% 1.25% 6.22% 2.25% 14.55% -
Total Cost 322,615 267,233 278,171 230,005 171,958 147,070 135,848 77.90%
-
Net Worth 127,713 121,744 112,722 109,620 146,006 143,616 142,474 -7.02%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 5,999 - - - 4,803 - -
Div Payout % - 97.20% - - - 190.93% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 127,713 121,744 112,722 109,620 146,006 143,616 142,474 -7.02%
NOSH 60,021 59,990 60,000 60,000 60,052 60,047 59,931 0.09%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.72% 2.26% 1.56% 1.86% 1.31% 1.68% 1.27% -
ROE 4.43% 5.07% 3.91% 3.98% 1.56% 1.75% 1.22% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 546.92 455.75 470.97 390.61 290.13 249.11 229.58 78.27%
EPS 9.42 10.29 7.35 7.27 3.79 4.19 2.91 118.67%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.1278 2.0294 1.8787 1.827 2.4313 2.3917 2.3773 -7.11%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 273.68 227.94 235.59 195.39 145.26 124.71 114.71 78.45%
EPS 4.71 5.15 3.68 3.64 1.90 2.10 1.45 119.17%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.0648 1.015 0.9398 0.9139 1.2173 1.1973 1.1878 -7.02%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.47 2.38 2.39 2.34 2.34 1.61 1.67 -
P/RPS 0.45 0.52 0.51 0.60 0.81 0.65 0.73 -27.54%
P/EPS 26.22 23.13 32.52 32.19 61.74 38.42 57.39 -40.65%
EY 3.81 4.32 3.08 3.11 1.62 2.60 1.74 68.54%
DY 0.00 4.20 0.00 0.00 0.00 4.97 0.00 -
P/NAPS 1.16 1.17 1.27 1.28 0.96 0.67 0.70 39.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 23/02/05 30/11/04 27/08/04 27/05/04 26/02/04 28/11/03 -
Price 2.50 2.38 2.47 2.30 2.16 1.82 1.78 -
P/RPS 0.46 0.52 0.52 0.59 0.74 0.73 0.78 -29.65%
P/EPS 26.54 23.13 33.61 31.64 56.99 43.44 61.17 -42.65%
EY 3.77 4.32 2.98 3.16 1.75 2.30 1.63 74.80%
DY 0.00 4.20 0.00 0.00 0.00 4.40 0.00 -
P/NAPS 1.17 1.17 1.31 1.26 0.89 0.76 0.75 34.47%

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