[METROD] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 41.63%
YoY- 10.42%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 137,592 134,010 112,918 115,023 133,698 133,917 122,228 8.20%
PBT 2,041 2,033 1,940 2,687 2,501 2,758 2,546 -13.69%
Tax -297 573 -191 239 -435 -160 -107 97.38%
NP 1,744 2,606 1,749 2,926 2,066 2,598 2,439 -20.02%
-
NP to SH 1,744 2,606 1,749 2,926 2,066 2,598 2,439 -20.02%
-
Tax Rate 14.55% -28.18% 9.85% -8.89% 17.39% 5.80% 4.20% -
Total Cost 135,848 131,404 111,169 112,097 131,632 131,319 119,789 8.74%
-
Net Worth 142,474 145,803 142,842 140,708 137,770 135,731 137,183 2.55%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,796 - - - -
Div Payout % - - - 163.94% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 142,474 145,803 142,842 140,708 137,770 135,731 137,183 2.55%
NOSH 59,931 60,046 59,897 59,960 39,961 39,969 39,983 30.94%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.27% 1.94% 1.55% 2.54% 1.55% 1.94% 2.00% -
ROE 1.22% 1.79% 1.22% 2.08% 1.50% 1.91% 1.78% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 229.58 223.18 188.52 191.83 334.57 335.05 305.70 -17.36%
EPS 2.91 4.34 2.92 4.88 5.17 6.50 6.10 -38.91%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.3773 2.4282 2.3848 2.3467 3.4476 3.3959 3.431 -21.68%
Adjusted Per Share Value based on latest NOSH - 59,960
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 114.71 111.73 94.14 95.90 111.46 111.65 101.90 8.20%
EPS 1.45 2.17 1.46 2.44 1.72 2.17 2.03 -20.07%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.1878 1.2156 1.1909 1.1731 1.1486 1.1316 1.1437 2.55%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.67 1.78 1.56 1.70 2.85 2.94 3.08 -
P/RPS 0.73 0.80 0.83 0.89 0.85 0.88 1.01 -19.44%
P/EPS 57.39 41.01 53.42 34.84 55.13 45.23 50.49 8.90%
EY 1.74 2.44 1.87 2.87 1.81 2.21 1.98 -8.24%
DY 0.00 0.00 0.00 4.71 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.65 0.72 0.83 0.87 0.90 -15.41%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 30/05/03 27/02/03 07/11/02 29/08/02 26/04/02 -
Price 1.78 1.80 1.90 1.56 2.84 2.90 3.28 -
P/RPS 0.78 0.81 1.01 0.81 0.85 0.87 1.07 -18.98%
P/EPS 61.17 41.47 65.07 31.97 54.93 44.62 53.77 8.96%
EY 1.63 2.41 1.54 3.13 1.82 2.24 1.86 -8.41%
DY 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.80 0.66 0.82 0.85 0.96 -15.16%

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