[METROD] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -33.08%
YoY- -15.59%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 234,367 174,234 149,586 137,592 134,010 112,918 115,023 60.79%
PBT 4,417 2,427 2,574 2,041 2,033 1,940 2,687 39.32%
Tax -55 -151 -58 -297 573 -191 239 -
NP 4,362 2,276 2,516 1,744 2,606 1,749 2,926 30.53%
-
NP to SH 4,362 2,276 2,516 1,744 2,606 1,749 2,926 30.53%
-
Tax Rate 1.25% 6.22% 2.25% 14.55% -28.18% 9.85% -8.89% -
Total Cost 230,005 171,958 147,070 135,848 131,404 111,169 112,097 61.54%
-
Net Worth 109,620 146,006 143,616 142,474 145,803 142,842 140,708 -15.34%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 4,803 - - - 4,796 -
Div Payout % - - 190.93% - - - 163.94% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 109,620 146,006 143,616 142,474 145,803 142,842 140,708 -15.34%
NOSH 60,000 60,052 60,047 59,931 60,046 59,897 59,960 0.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.86% 1.31% 1.68% 1.27% 1.94% 1.55% 2.54% -
ROE 3.98% 1.56% 1.75% 1.22% 1.79% 1.22% 2.08% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 390.61 290.13 249.11 229.58 223.18 188.52 191.83 60.72%
EPS 7.27 3.79 4.19 2.91 4.34 2.92 4.88 30.47%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.827 2.4313 2.3917 2.3773 2.4282 2.3848 2.3467 -15.38%
Adjusted Per Share Value based on latest NOSH - 59,931
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 195.31 145.20 124.66 114.66 111.68 94.10 95.85 60.79%
EPS 3.64 1.90 2.10 1.45 2.17 1.46 2.44 30.59%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.9135 1.2167 1.1968 1.1873 1.215 1.1904 1.1726 -15.34%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.34 2.34 1.61 1.67 1.78 1.56 1.70 -
P/RPS 0.60 0.81 0.65 0.73 0.80 0.83 0.89 -23.13%
P/EPS 32.19 61.74 38.42 57.39 41.01 53.42 34.84 -5.14%
EY 3.11 1.62 2.60 1.74 2.44 1.87 2.87 5.50%
DY 0.00 0.00 4.97 0.00 0.00 0.00 4.71 -
P/NAPS 1.28 0.96 0.67 0.70 0.73 0.65 0.72 46.80%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 26/02/04 28/11/03 28/08/03 30/05/03 27/02/03 -
Price 2.30 2.16 1.82 1.78 1.80 1.90 1.56 -
P/RPS 0.59 0.74 0.73 0.78 0.81 1.01 0.81 -19.06%
P/EPS 31.64 56.99 43.44 61.17 41.47 65.07 31.97 -0.68%
EY 3.16 1.75 2.30 1.63 2.41 1.54 3.13 0.63%
DY 0.00 0.00 4.40 0.00 0.00 0.00 5.13 -
P/NAPS 1.26 0.89 0.76 0.75 0.74 0.80 0.66 53.95%

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