[METECH] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[METECH] METECH GROUP BHD
Announcement Date
03-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -93.69%
YoY- -94.94%
Quarter Report
Latest QR
Upcoming QR
METECH's Result
METECH's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 44,964 39,886 35,169 36,565 40,277 37,371 29,004 33.91%
PBT 1,331 827 1,035 -224 2,084 1,635 -21 -
Tax -252 -62 -236 293 -990 -710 -258 -1.55%
NP 1,079 765 799 69 1,094 925 -279 -
-
NP to SH 368 788 799 69 1,094 925 -279 -
-
Tax Rate 18.93% 7.50% 22.80% - 47.50% 43.43% - -
Total Cost 43,885 39,121 34,370 36,496 39,183 36,446 29,283 30.92%
-
Net Worth 43,674 43,643 43,002 42,211 42,139 40,975 40,434 5.26%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 608 - - - -
Div Payout % - - - 882.35% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 43,674 43,643 43,002 42,211 42,139 40,975 40,434 5.26%
NOSH 40,439 40,410 40,568 40,588 40,518 40,570 40,434 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.40% 1.92% 2.27% 0.19% 2.72% 2.48% -0.96% -
ROE 0.84% 1.81% 1.86% 0.16% 2.60% 2.26% -0.69% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 111.19 98.70 86.69 90.09 99.40 92.11 71.73 33.90%
EPS 0.91 1.95 1.76 0.17 2.70 2.28 -0.69 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.06 1.04 1.04 1.01 1.00 5.25%
Adjusted Per Share Value based on latest NOSH - 40,588
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.09 9.83 8.67 9.02 9.93 9.21 7.15 33.95%
EPS 0.09 0.19 0.20 0.02 0.27 0.23 -0.07 -
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.1077 0.1076 0.106 0.1041 0.1039 0.101 0.0997 5.27%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.56 0.56 0.61 0.70 0.81 0.90 1.03 -
P/RPS 0.50 0.57 0.70 0.78 0.81 0.98 1.44 -50.56%
P/EPS 61.54 28.72 30.97 411.76 30.00 39.47 -149.28 -
EY 1.63 3.48 3.23 0.24 3.33 2.53 -0.67 -
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.58 0.67 0.78 0.89 1.03 -36.57%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 25/08/05 26/05/05 03/03/05 29/11/04 16/08/04 27/05/04 -
Price 0.42 0.56 0.58 0.70 0.70 0.77 0.95 -
P/RPS 0.38 0.57 0.67 0.78 0.70 0.84 1.32 -56.36%
P/EPS 46.15 28.72 29.45 411.76 25.93 33.77 -137.68 -
EY 2.17 3.48 3.40 0.24 3.86 2.96 -0.73 -
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 0.55 0.67 0.67 0.76 0.95 -44.73%

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