[METROD] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 88.85%
YoY- 254.48%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 289,455 412,960 494,038 553,322 561,511 542,144 478,893 -28.53%
PBT 2,308 51,103 -19,470 7,956 6,860 5,807 14,717 -70.95%
Tax 723 -1,920 15,862 -2,030 -3,722 -2,882 1,420 -36.26%
NP 3,031 49,183 -3,608 5,926 3,138 2,925 16,137 -67.23%
-
NP to SH 3,031 49,183 -3,608 5,926 3,138 2,925 16,137 -67.23%
-
Tax Rate -31.33% 3.76% - 25.52% 54.26% 49.63% -9.65% -
Total Cost 286,424 363,777 497,646 547,396 558,373 539,219 462,756 -27.39%
-
Net Worth 386,831 385,487 331,197 331,800 299,904 300,204 325,991 12.09%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 7,191 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 386,831 385,487 331,197 331,800 299,904 300,204 325,991 12.09%
NOSH 120,000 120,000 119,864 119,939 59,980 60,040 59,988 58.82%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.05% 11.91% -0.73% 1.07% 0.56% 0.54% 3.37% -
ROE 0.78% 12.76% -1.09% 1.79% 1.05% 0.97% 4.95% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 241.21 344.13 412.16 461.33 936.15 902.96 798.30 -55.00%
EPS 2.53 40.99 -3.01 4.94 2.62 2.44 26.90 -79.34%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 3.2236 3.2124 2.7631 2.7664 5.00 5.00 5.4342 -29.42%
Adjusted Per Share Value based on latest NOSH - 119,939
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 241.32 344.29 411.88 461.31 468.14 451.99 399.26 -28.53%
EPS 2.53 41.00 -3.01 4.94 2.62 2.44 13.45 -67.20%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 3.225 3.2138 2.7612 2.7662 2.5003 2.5028 2.7178 12.09%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.80 2.00 2.07 1.75 3.60 3.60 3.75 -
P/RPS 0.75 0.58 0.50 0.38 0.38 0.40 0.47 36.59%
P/EPS 71.26 4.88 -68.77 35.42 68.81 73.90 13.94 197.04%
EY 1.40 20.49 -1.45 2.82 1.45 1.35 7.17 -66.37%
DY 0.00 0.00 2.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.75 0.63 0.72 0.72 0.69 -13.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 24/05/12 23/02/12 22/11/11 22/08/11 27/05/11 24/02/11 -
Price 1.90 1.90 2.00 1.95 3.70 3.80 3.58 -
P/RPS 0.79 0.55 0.49 0.42 0.40 0.42 0.45 45.57%
P/EPS 75.22 4.64 -66.44 39.47 70.72 78.00 13.31 217.61%
EY 1.33 21.57 -1.51 2.53 1.41 1.28 7.51 -68.49%
DY 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.72 0.70 0.74 0.76 0.66 -7.20%

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