[METROD] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -9.54%
YoY- 30.13%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 273,405 282,581 234,367 174,234 149,586 137,592 134,010 60.51%
PBT 7,474 5,541 4,417 2,427 2,574 2,041 2,033 137.26%
Tax -1,302 -1,131 -55 -151 -58 -297 573 -
NP 6,172 4,410 4,362 2,276 2,516 1,744 2,606 77.21%
-
NP to SH 6,172 4,410 4,362 2,276 2,516 1,744 2,606 77.21%
-
Tax Rate 17.42% 20.41% 1.25% 6.22% 2.25% 14.55% -28.18% -
Total Cost 267,233 278,171 230,005 171,958 147,070 135,848 131,404 60.17%
-
Net Worth 121,744 112,722 109,620 146,006 143,616 142,474 145,803 -11.27%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,999 - - - 4,803 - - -
Div Payout % 97.20% - - - 190.93% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 121,744 112,722 109,620 146,006 143,616 142,474 145,803 -11.27%
NOSH 59,990 60,000 60,000 60,052 60,047 59,931 60,046 -0.06%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.26% 1.56% 1.86% 1.31% 1.68% 1.27% 1.94% -
ROE 5.07% 3.91% 3.98% 1.56% 1.75% 1.22% 1.79% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 455.75 470.97 390.61 290.13 249.11 229.58 223.18 60.61%
EPS 10.29 7.35 7.27 3.79 4.19 2.91 4.34 77.34%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.0294 1.8787 1.827 2.4313 2.3917 2.3773 2.4282 -11.22%
Adjusted Per Share Value based on latest NOSH - 60,052
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 227.84 235.48 195.31 145.20 124.66 114.66 111.68 60.50%
EPS 5.14 3.68 3.64 1.90 2.10 1.45 2.17 77.22%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.0145 0.9394 0.9135 1.2167 1.1968 1.1873 1.215 -11.28%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.38 2.39 2.34 2.34 1.61 1.67 1.78 -
P/RPS 0.52 0.51 0.60 0.81 0.65 0.73 0.80 -24.86%
P/EPS 23.13 32.52 32.19 61.74 38.42 57.39 41.01 -31.61%
EY 4.32 3.08 3.11 1.62 2.60 1.74 2.44 46.09%
DY 4.20 0.00 0.00 0.00 4.97 0.00 0.00 -
P/NAPS 1.17 1.27 1.28 0.96 0.67 0.70 0.73 36.75%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 30/11/04 27/08/04 27/05/04 26/02/04 28/11/03 28/08/03 -
Price 2.38 2.47 2.30 2.16 1.82 1.78 1.80 -
P/RPS 0.52 0.52 0.59 0.74 0.73 0.78 0.81 -25.48%
P/EPS 23.13 33.61 31.64 56.99 43.44 61.17 41.47 -32.12%
EY 4.32 2.98 3.16 1.75 2.30 1.63 2.41 47.30%
DY 4.20 0.00 0.00 0.00 4.40 0.00 0.00 -
P/NAPS 1.17 1.31 1.26 0.89 0.76 0.75 0.74 35.52%

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