[METROD] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 88.76%
YoY- -56.05%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 542,144 478,893 478,708 541,732 437,868 407,332 413,989 19.71%
PBT 5,807 14,717 6,556 6,881 5,255 15,141 9,398 -27.47%
Tax -2,882 1,420 -10,392 -3,993 -3,725 241 -2,055 25.31%
NP 2,925 16,137 -3,836 2,888 1,530 15,382 7,343 -45.89%
-
NP to SH 2,925 16,137 -3,836 2,888 1,530 15,382 7,343 -45.89%
-
Tax Rate 49.63% -9.65% 158.51% 58.03% 70.88% -1.59% 21.87% -
Total Cost 539,219 462,756 482,544 538,844 436,338 391,950 406,646 20.71%
-
Net Worth 300,204 325,991 310,571 327,935 323,885 313,765 297,625 0.57%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 7,199 - -
Div Payout % - - - - - 46.80% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 300,204 325,991 310,571 327,935 323,885 313,765 297,625 0.57%
NOSH 60,040 59,988 60,031 60,041 60,000 59,992 59,991 0.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.54% 3.37% -0.80% 0.53% 0.35% 3.78% 1.77% -
ROE 0.97% 4.95% -1.24% 0.88% 0.47% 4.90% 2.47% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 902.96 798.30 797.43 902.26 729.78 678.97 690.08 19.65%
EPS 2.44 26.90 -6.39 4.81 2.55 25.64 12.24 -65.90%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 5.00 5.4342 5.1735 5.4618 5.3981 5.2301 4.9611 0.52%
Adjusted Per Share Value based on latest NOSH - 60,041
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 451.79 399.08 398.92 451.44 364.89 339.44 344.99 19.71%
EPS 2.44 13.45 -3.20 2.41 1.28 12.82 6.12 -45.86%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.5017 2.7166 2.5881 2.7328 2.6991 2.6147 2.4802 0.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.60 3.75 3.84 3.65 3.60 3.49 3.45 -
P/RPS 0.40 0.47 0.48 0.40 0.49 0.51 0.50 -13.83%
P/EPS 73.90 13.94 -60.09 75.88 141.18 13.61 28.19 90.23%
EY 1.35 7.17 -1.66 1.32 0.71 7.35 3.55 -47.54%
DY 0.00 0.00 0.00 0.00 0.00 3.44 0.00 -
P/NAPS 0.72 0.69 0.74 0.67 0.67 0.67 0.70 1.89%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 24/11/10 17/08/10 27/05/10 25/02/10 09/11/09 -
Price 3.80 3.58 3.55 3.64 3.84 3.99 3.49 -
P/RPS 0.42 0.45 0.45 0.40 0.53 0.59 0.51 -12.15%
P/EPS 78.00 13.31 -55.56 75.68 150.59 15.56 28.51 95.73%
EY 1.28 7.51 -1.80 1.32 0.66 6.43 3.51 -48.98%
DY 0.00 0.00 0.00 0.00 0.00 3.01 0.00 -
P/NAPS 0.76 0.66 0.69 0.67 0.71 0.76 0.70 5.64%

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