[METECH] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -1.38%
YoY- -14.81%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 43,065 43,080 44,964 39,886 35,169 36,565 40,277 4.56%
PBT 3,573 2,881 1,331 827 1,035 -224 2,084 43.29%
Tax -424 19 -252 -62 -236 293 -990 -43.21%
NP 3,149 2,900 1,079 765 799 69 1,094 102.48%
-
NP to SH 3,149 1,603 368 788 799 69 1,094 102.48%
-
Tax Rate 11.87% -0.66% 18.93% 7.50% 22.80% - 47.50% -
Total Cost 39,916 40,180 43,885 39,121 34,370 36,496 39,183 1.24%
-
Net Worth 89,025 74,482 43,674 43,643 43,002 42,211 42,139 64.72%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 809 - - - 608 - -
Div Payout % - 50.50% - - - 882.35% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 89,025 74,482 43,674 43,643 43,002 42,211 42,139 64.72%
NOSH 73,574 40,479 40,439 40,410 40,568 40,588 40,518 48.89%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.31% 6.73% 2.40% 1.92% 2.27% 0.19% 2.72% -
ROE 3.54% 2.15% 0.84% 1.81% 1.86% 0.16% 2.60% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 58.53 106.42 111.19 98.70 86.69 90.09 99.40 -29.77%
EPS 4.28 3.96 0.91 1.95 1.76 0.17 2.70 35.99%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.21 1.84 1.08 1.08 1.06 1.04 1.04 10.63%
Adjusted Per Share Value based on latest NOSH - 40,410
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.62 10.62 11.09 9.83 8.67 9.02 9.93 4.58%
EPS 0.78 0.40 0.09 0.19 0.20 0.02 0.27 102.97%
DPS 0.00 0.20 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.2195 0.1837 0.1077 0.1076 0.106 0.1041 0.1039 64.71%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.54 0.34 0.56 0.56 0.61 0.70 0.81 -
P/RPS 0.92 0.32 0.50 0.57 0.70 0.78 0.81 8.86%
P/EPS 12.62 8.59 61.54 28.72 30.97 411.76 30.00 -43.88%
EY 7.93 11.65 1.63 3.48 3.23 0.24 3.33 78.42%
DY 0.00 5.88 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 0.45 0.18 0.52 0.52 0.58 0.67 0.78 -30.72%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 23/02/06 28/11/05 25/08/05 26/05/05 03/03/05 29/11/04 -
Price 0.46 0.44 0.42 0.56 0.58 0.70 0.70 -
P/RPS 0.79 0.41 0.38 0.57 0.67 0.78 0.70 8.40%
P/EPS 10.75 11.11 46.15 28.72 29.45 411.76 25.93 -44.43%
EY 9.30 9.00 2.17 3.48 3.40 0.24 3.86 79.81%
DY 0.00 4.55 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 0.38 0.24 0.39 0.52 0.55 0.67 0.67 -31.50%

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