[METROD] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 109.48%
YoY- -22.74%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 478,708 541,732 437,868 407,332 413,989 425,280 306,448 34.59%
PBT 6,556 6,881 5,255 15,141 9,398 9,078 6,258 3.14%
Tax -10,392 -3,993 -3,725 241 -2,055 -2,507 -1,478 266.57%
NP -3,836 2,888 1,530 15,382 7,343 6,571 4,780 -
-
NP to SH -3,836 2,888 1,530 15,382 7,343 6,571 4,780 -
-
Tax Rate 158.51% 58.03% 70.88% -1.59% 21.87% 27.62% 23.62% -
Total Cost 482,544 538,844 436,338 391,950 406,646 418,709 301,668 36.73%
-
Net Worth 310,571 327,935 323,885 313,765 297,625 301,401 299,268 2.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 7,199 - - - -
Div Payout % - - - 46.80% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 310,571 327,935 323,885 313,765 297,625 301,401 299,268 2.50%
NOSH 60,031 60,041 60,000 59,992 59,991 60,009 59,974 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.80% 0.53% 0.35% 3.78% 1.77% 1.55% 1.56% -
ROE -1.24% 0.88% 0.47% 4.90% 2.47% 2.18% 1.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 797.43 902.26 729.78 678.97 690.08 708.69 510.96 34.50%
EPS -6.39 4.81 2.55 25.64 12.24 10.95 7.97 -
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 5.1735 5.4618 5.3981 5.2301 4.9611 5.0226 4.9899 2.43%
Adjusted Per Share Value based on latest NOSH - 59,992
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 398.92 451.44 364.89 339.44 344.99 354.40 255.37 34.59%
EPS -3.20 2.41 1.28 12.82 6.12 5.48 3.98 -
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.5881 2.7328 2.6991 2.6147 2.4802 2.5117 2.4939 2.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.84 3.65 3.60 3.49 3.45 3.00 2.87 -
P/RPS 0.48 0.40 0.49 0.51 0.50 0.42 0.56 -9.75%
P/EPS -60.09 75.88 141.18 13.61 28.19 27.40 36.01 -
EY -1.66 1.32 0.71 7.35 3.55 3.65 2.78 -
DY 0.00 0.00 0.00 3.44 0.00 0.00 0.00 -
P/NAPS 0.74 0.67 0.67 0.67 0.70 0.60 0.58 17.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 17/08/10 27/05/10 25/02/10 09/11/09 27/08/09 29/05/09 -
Price 3.55 3.64 3.84 3.99 3.49 3.40 3.20 -
P/RPS 0.45 0.40 0.53 0.59 0.51 0.48 0.63 -20.07%
P/EPS -55.56 75.68 150.59 15.56 28.51 31.05 40.15 -
EY -1.80 1.32 0.66 6.43 3.51 3.22 2.49 -
DY 0.00 0.00 0.00 3.01 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.71 0.76 0.70 0.68 0.64 5.13%

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