[METROD] QoQ Quarter Result on 31-Mar-2017 [#1]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 33.18%
YoY- -17.41%
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 713,762 697,799 613,150 556,102 453,294 420,850 456,277 34.64%
PBT 13,712 161 390 7,486 5,906 77 -4,409 -
Tax 291 -1,016 -165 -1,528 -695 -793 -740 -
NP 14,003 -855 225 5,958 5,211 -716 -5,149 -
-
NP to SH 11,579 2,758 3,619 5,110 3,837 3,918 -1,194 -
-
Tax Rate -2.12% 631.06% 42.31% 20.41% 11.77% 1,029.87% - -
Total Cost 699,759 698,654 612,925 550,144 448,083 421,566 461,426 31.89%
-
Net Worth 426,059 491,963 504,312 509,040 497,255 481,440 483,504 -8.06%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 426,059 491,963 504,312 509,040 497,255 481,440 483,504 -8.06%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.96% -0.12% 0.04% 1.07% 1.15% -0.17% -1.13% -
ROE 2.72% 0.56% 0.72% 1.00% 0.77% 0.81% -0.25% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 594.80 581.50 510.96 463.42 377.75 350.71 380.23 34.64%
EPS 9.65 2.30 3.02 4.26 3.20 3.27 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5505 4.0997 4.2026 4.242 4.1438 4.012 4.0292 -8.06%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 595.07 581.76 511.19 463.63 377.91 350.87 380.40 34.64%
EPS 9.65 2.30 3.02 4.26 3.20 3.27 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5521 4.1015 4.2045 4.2439 4.1457 4.0138 4.031 -8.06%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.75 1.74 1.76 1.75 1.68 1.79 1.80 -
P/RPS 0.29 0.30 0.34 0.38 0.44 0.51 0.47 -27.45%
P/EPS 18.14 75.71 58.36 41.10 52.54 54.82 -180.90 -
EY 5.51 1.32 1.71 2.43 1.90 1.82 -0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.42 0.41 0.41 0.45 0.45 5.82%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 28/08/17 31/05/17 28/02/17 24/11/16 24/08/16 -
Price 1.68 1.70 1.70 1.77 1.73 1.78 1.73 -
P/RPS 0.28 0.29 0.33 0.38 0.46 0.51 0.45 -27.05%
P/EPS 17.41 73.97 56.37 41.57 54.10 54.52 -173.87 -
EY 5.74 1.35 1.77 2.41 1.85 1.83 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.40 0.42 0.42 0.44 0.43 6.09%

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