[METROD] QoQ Quarter Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 437.91%
YoY- -87.04%
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 489,263 290,340 517,240 652,346 831,220 764,498 664,275 -18.39%
PBT 3,021 -11,849 -5,992 4,567 -4,534 -1,152 6,037 -36.88%
Tax -457 -1,622 1,133 -2,701 139 146 -382 12.65%
NP 2,564 -13,471 -4,859 1,866 -4,395 -1,006 5,655 -40.89%
-
NP to SH 5,895 -6,941 -6,485 1,355 -401 810 3,756 34.94%
-
Tax Rate 15.13% - - 59.14% - - 6.33% -
Total Cost 486,699 303,811 522,099 650,480 835,615 765,504 658,620 -18.21%
-
Net Worth 407,651 402,156 409,439 416,340 419,352 427,908 426,012 -2.88%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 407,651 402,156 409,439 416,340 419,352 427,908 426,012 -2.88%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.52% -4.64% -0.94% 0.29% -0.53% -0.13% 0.85% -
ROE 1.45% -1.73% -1.58% 0.33% -0.10% 0.19% 0.88% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 407.72 241.95 431.03 543.62 692.68 637.08 553.56 -18.39%
EPS 4.91 -5.78 -5.40 1.13 -0.33 0.68 3.13 34.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3971 3.3513 3.412 3.4695 3.4946 3.5659 3.5501 -2.88%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 407.90 242.06 431.23 543.87 692.99 637.37 553.81 -18.39%
EPS 4.91 -5.79 -5.41 1.13 -0.33 0.68 3.13 34.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3986 3.3528 3.4135 3.4711 3.4962 3.5675 3.5517 -2.88%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.34 1.37 1.08 1.40 1.52 1.69 1.70 -
P/RPS 0.33 0.57 0.25 0.26 0.22 0.27 0.31 4.24%
P/EPS 27.28 -23.69 -19.98 123.99 -454.86 250.37 54.31 -36.73%
EY 3.67 -4.22 -5.00 0.81 -0.22 0.40 1.84 58.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.32 0.40 0.43 0.47 0.48 -12.89%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 26/06/20 28/02/20 28/11/19 26/08/19 28/05/19 -
Price 1.21 1.35 1.37 1.40 1.52 1.50 1.76 -
P/RPS 0.30 0.56 0.32 0.26 0.22 0.24 0.32 -4.20%
P/EPS 24.63 -23.34 -25.35 123.99 -454.86 222.22 56.23 -42.23%
EY 4.06 -4.28 -3.94 0.81 -0.22 0.45 1.78 73.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.40 0.40 0.43 0.42 0.50 -19.61%

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