[METROD] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 39.95%
YoY- 145.31%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 350,129 340,633 328,269 273,405 282,581 234,367 174,234 59.17%
PBT 7,490 7,284 6,551 7,474 5,541 4,417 2,427 111.82%
Tax -3,088 -2,042 -897 -1,302 -1,131 -55 -151 646.45%
NP 4,402 5,242 5,654 6,172 4,410 4,362 2,276 55.17%
-
NP to SH 4,402 5,242 5,654 6,172 4,410 4,362 2,276 55.17%
-
Tax Rate 41.23% 28.03% 13.69% 17.42% 20.41% 1.25% 6.22% -
Total Cost 345,727 335,391 322,615 267,233 278,171 230,005 171,958 59.22%
-
Net Worth 131,484 132,405 127,713 121,744 112,722 109,620 146,006 -6.73%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 5,999 - - - -
Div Payout % - - - 97.20% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 131,484 132,405 127,713 121,744 112,722 109,620 146,006 -6.73%
NOSH 59,972 59,977 60,021 59,990 60,000 60,000 60,052 -0.08%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.26% 1.54% 1.72% 2.26% 1.56% 1.86% 1.31% -
ROE 3.35% 3.96% 4.43% 5.07% 3.91% 3.98% 1.56% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 583.81 567.94 546.92 455.75 470.97 390.61 290.13 59.31%
EPS 7.34 8.74 9.42 10.29 7.35 7.27 3.79 55.30%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.1924 2.2076 2.1278 2.0294 1.8787 1.827 2.4313 -6.65%
Adjusted Per Share Value based on latest NOSH - 59,990
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 291.77 283.86 273.56 227.84 235.48 195.31 145.20 59.17%
EPS 3.67 4.37 4.71 5.14 3.68 3.64 1.90 55.03%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.0957 1.1034 1.0643 1.0145 0.9394 0.9135 1.2167 -6.73%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.30 2.42 2.47 2.38 2.39 2.34 2.34 -
P/RPS 0.39 0.43 0.45 0.52 0.51 0.60 0.81 -38.54%
P/EPS 31.34 27.69 26.22 23.13 32.52 32.19 61.74 -36.33%
EY 3.19 3.61 3.81 4.32 3.08 3.11 1.62 57.03%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 1.05 1.10 1.16 1.17 1.27 1.28 0.96 6.15%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 19/08/05 31/05/05 23/02/05 30/11/04 27/08/04 27/05/04 -
Price 2.15 2.40 2.50 2.38 2.47 2.30 2.16 -
P/RPS 0.37 0.42 0.46 0.52 0.52 0.59 0.74 -36.97%
P/EPS 29.29 27.46 26.54 23.13 33.61 31.64 56.99 -35.81%
EY 3.41 3.64 3.77 4.32 2.98 3.16 1.75 55.94%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.98 1.09 1.17 1.17 1.31 1.26 0.89 6.62%

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