[METROD] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -168.76%
YoY- -135.17%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 341,480 287,517 303,367 274,103 289,455 412,960 494,038 -21.84%
PBT 6,137 3,295 -1,077 -698 2,308 51,103 -19,470 -
Tax -668 -779 6 -1,386 723 -1,920 15,862 -
NP 5,469 2,516 -1,071 -2,084 3,031 49,183 -3,608 -
-
NP to SH 5,469 2,516 -1,071 -2,084 3,031 49,183 -3,608 -
-
Tax Rate 10.88% 23.64% - - -31.33% 3.76% - -
Total Cost 336,011 285,001 304,438 276,187 286,424 363,777 497,646 -23.05%
-
Net Worth 383,759 376,776 374,880 377,123 386,831 385,487 331,197 10.32%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 7,200 - - - 7,191 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 383,759 376,776 374,880 377,123 386,831 385,487 331,197 10.32%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 119,864 0.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.60% 0.88% -0.35% -0.76% 1.05% 11.91% -0.73% -
ROE 1.43% 0.67% -0.29% -0.55% 0.78% 12.76% -1.09% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 284.57 239.60 252.81 228.42 241.21 344.13 412.16 -21.90%
EPS 4.56 2.10 -0.89 -1.74 2.53 40.99 -3.01 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.198 3.1398 3.124 3.1427 3.2236 3.2124 2.7631 10.24%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 284.69 239.70 252.92 228.52 241.32 344.29 411.88 -21.84%
EPS 4.56 2.10 -0.89 -1.74 2.53 41.00 -3.01 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.1994 3.1412 3.1254 3.1441 3.225 3.2138 2.7612 10.32%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.75 1.80 1.76 1.78 1.80 2.00 2.07 -
P/RPS 0.61 0.75 0.70 0.78 0.75 0.58 0.50 14.18%
P/EPS 38.40 85.85 -197.20 -102.50 71.26 4.88 -68.77 -
EY 2.60 1.16 -0.51 -0.98 1.40 20.49 -1.45 -
DY 0.00 0.00 3.41 0.00 0.00 0.00 2.90 -
P/NAPS 0.55 0.57 0.56 0.57 0.56 0.62 0.75 -18.69%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 23/05/13 21/02/13 23/11/12 22/08/12 24/05/12 23/02/12 -
Price 1.75 1.79 1.63 1.80 1.90 1.90 2.00 -
P/RPS 0.61 0.75 0.64 0.79 0.79 0.55 0.49 15.73%
P/EPS 38.40 85.37 -182.63 -103.65 75.22 4.64 -66.44 -
EY 2.60 1.17 -0.55 -0.96 1.33 21.57 -1.51 -
DY 0.00 0.00 3.68 0.00 0.00 0.00 3.00 -
P/NAPS 0.55 0.57 0.52 0.57 0.59 0.59 0.72 -16.44%

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