[METECH] QoQ TTM Result on 30-Jun-2006 [#2]

Stock

[METECH] METECH GROUP BHD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 12.02%

YoY- 83.05%

Quarter Report

METECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	211,708	207,445	197,543	185,263	170,995	163,099	156,584	22.29%
YoY %	2.06%	5.01%	6.63%	8.34%	4.84%	4.16%	-	-
Horiz. %	135.20%	132.48%	126.16%	118.32%	109.20%	104.16%	100.00%	-
PBT	671	5,300	6,825	10,018	8,612	6,074	2,969	-62.93%
YoY %	-87.34%	-22.34%	-31.87%	16.33%	41.78%	104.58%	-	-
Horiz. %	22.60%	178.51%	229.88%	337.42%	290.06%	204.58%	100.00%	-
Tax	116	-165	-639	-876	-719	-531	-257	-
YoY %	170.30%	74.18%	27.05%	-21.84%	-35.40%	-106.61%	-	-
Horiz. %	-45.14%	64.20%	248.64%	340.86%	279.77%	206.61%	100.00%	-
NP	787	5,135	6,186	9,142	7,893	5,543	2,712	-56.20%
YoY %	-84.67%	-16.99%	-32.33%	15.82%	42.40%	104.39%	-	-
Horiz. %	29.02%	189.34%	228.10%	337.09%	291.04%	204.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-790	2,103	2,669	5,034	4,494	3,558	2,024	-
YoY %	-137.57%	-21.21%	-46.98%	12.02%	26.31%	75.79%	-	-
Horiz. %	-39.03%	103.90%	131.87%	248.72%	222.04%	175.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-17.29%	3.11%	9.36%	8.74%	8.35%	8.74%	8.66%	-
YoY %	-655.95%	-66.77%	7.09%	4.67%	-4.46%	0.92%	-	-
Horiz. %	-199.65%	35.91%	108.08%	100.92%	96.42%	100.92%	100.00%	-
Total Cost	210,921	202,310	191,357	176,121	163,102	157,556	153,872	23.42%
YoY %	4.26%	5.72%	8.65%	7.98%	3.52%	2.39%	-	-
Horiz. %	137.08%	131.48%	124.36%	114.46%	106.00%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	47,777	49,014	47,798	50,609	89,025	74,482	43,674	6.17%
YoY %	-2.52%	2.54%	-5.55%	-43.15%	19.53%	70.54%	-	-
Horiz. %	109.39%	112.23%	109.44%	115.88%	203.84%	170.54%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	810	810	809	809	809	809	608	21.09%
YoY %	0.00%	0.12%	0.00%	0.00%	0.00%	33.06%	-	-
Horiz. %	133.22%	133.22%	133.06%	133.06%	133.06%	133.06%	100.00%	-
Div Payout %	0.00%	38.52%	30.33%	16.08%	18.02%	22.75%	30.08%	-
YoY %	0.00%	27.00%	88.62%	-10.77%	-20.79%	-24.37%	-	-
Horiz. %	0.00%	128.06%	100.83%	53.46%	59.91%	75.63%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	47,777	49,014	47,798	50,609	89,025	74,482	43,674	6.17%
YoY %	-2.52%	2.54%	-5.55%	-43.15%	19.53%	70.54%	-	-
Horiz. %	109.39%	112.23%	109.44%	115.88%	203.84%	170.54%	100.00%	-
NOSH	40,489	40,507	40,507	40,487	73,574	40,479	40,439	0.08%
YoY %	-0.04%	0.00%	0.05%	-44.97%	81.76%	0.10%	-	-
Horiz. %	100.12%	100.17%	100.17%	100.12%	181.94%	100.10%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	0.37%	2.48%	3.13%	4.93%	4.62%	3.40%	1.73%	-
YoY %	-85.08%	-20.77%	-36.51%	6.71%	35.88%	96.53%	-	-
Horiz. %	21.39%	143.35%	180.92%	284.97%	267.05%	196.53%	100.00%	-
ROE	-1.65%	4.29%	5.58%	9.95%	5.05%	4.78%	4.63%	-
YoY %	-138.46%	-23.12%	-43.92%	97.03%	5.65%	3.24%	-	-
Horiz. %	-35.64%	92.66%	120.52%	214.90%	109.07%	103.24%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	522.87	512.11	487.68	457.58	232.41	402.91	387.21	22.19%
YoY %	2.10%	5.01%	6.58%	96.88%	-42.32%	4.05%	-	-
Horiz. %	135.04%	132.26%	125.95%	118.17%	60.02%	104.05%	100.00%	-
EPS	-1.95	5.19	6.59	12.43	6.11	8.79	5.01	-
YoY %	-137.57%	-21.24%	-46.98%	103.44%	-30.49%	75.45%	-	-
Horiz. %	-38.92%	103.59%	131.54%	248.10%	121.96%	175.45%	100.00%	-
DPS	2.00	2.00	2.00	2.00	1.10	2.00	1.50	21.16%
YoY %	0.00%	0.00%	0.00%	81.82%	-45.00%	33.33%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	73.33%	133.33%	100.00%	-
NAPS	1.18	1.21	1.18	1.25	1.21	1.84	1.08	6.08%
YoY %	-2.48%	2.54%	-5.60%	3.31%	-34.24%	70.37%	-	-
Horiz. %	109.26%	112.04%	109.26%	115.74%	112.04%	170.37%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 40,487
RPS	52.20	51.15	48.71	45.68	42.16	40.22	38.61	22.29%
YoY %	2.05%	5.01%	6.63%	8.35%	4.82%	4.17%	-	-
Horiz. %	135.20%	132.48%	126.16%	118.31%	109.19%	104.17%	100.00%	-
EPS	-0.19	0.52	0.66	1.24	1.11	0.88	0.50	-
YoY %	-136.54%	-21.21%	-46.77%	11.71%	26.14%	76.00%	-	-
Horiz. %	-38.00%	104.00%	132.00%	248.00%	222.00%	176.00%	100.00%	-
DPS	0.20	0.20	0.20	0.20	0.20	0.20	0.15	21.16%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	33.33%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	133.33%	133.33%	100.00%	-
NAPS	0.1178	0.1209	0.1179	0.1248	0.2195	0.1837	0.1077	6.16%
YoY %	-2.56%	2.54%	-5.53%	-43.14%	19.49%	70.57%	-	-
Horiz. %	109.38%	112.26%	109.47%	115.88%	203.81%	170.57%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	0.59	0.55	0.44	0.50	0.54	0.34	0.56	-
P/RPS	0.11	0.11	0.09	0.11	0.23	0.08	0.14	-14.86%
YoY %	0.00%	22.22%	-18.18%	-52.17%	187.50%	-42.86%	-	-
Horiz. %	78.57%	78.57%	64.29%	78.57%	164.29%	57.14%	100.00%	-
P/EPS	-30.24	10.59	6.68	4.02	8.84	3.87	11.19	-
YoY %	-385.55%	58.53%	66.17%	-54.52%	128.42%	-65.42%	-	-
Horiz. %	-270.24%	94.64%	59.70%	35.92%	79.00%	34.58%	100.00%	-
EY	-3.31	9.44	14.97	24.87	11.31	25.85	8.94	-
YoY %	-135.06%	-36.94%	-39.81%	119.89%	-56.25%	189.15%	-	-
Horiz. %	-37.02%	105.59%	167.45%	278.19%	126.51%	289.15%	100.00%	-
DY	3.39	3.64	4.54	4.00	2.04	5.88	2.68	16.97%
YoY %	-6.87%	-19.82%	13.50%	96.08%	-65.31%	119.40%	-	-
Horiz. %	126.49%	135.82%	169.40%	149.25%	76.12%	219.40%	100.00%	-
P/NAPS	0.50	0.45	0.37	0.40	0.45	0.18	0.52	-2.58%
YoY %	11.11%	21.62%	-7.50%	-11.11%	150.00%	-65.38%	-	-
Horiz. %	96.15%	86.54%	71.15%	76.92%	86.54%	34.62%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	28/05/07	28/02/07	27/11/06	29/08/06	13/06/06	23/02/06	28/11/05	-
Price	0.47	0.62	0.47	0.41	0.46	0.44	0.42	-
P/RPS	0.09	0.12	0.10	0.09	0.20	0.11	0.11	-12.53%
YoY %	-25.00%	20.00%	11.11%	-55.00%	81.82%	0.00%	-	-
Horiz. %	81.82%	109.09%	90.91%	81.82%	181.82%	100.00%	100.00%	-
P/EPS	-24.09	11.94	7.13	3.30	7.53	5.01	8.39	-
YoY %	-301.76%	67.46%	116.06%	-56.18%	50.30%	-40.29%	-	-
Horiz. %	-287.13%	142.31%	84.98%	39.33%	89.75%	59.71%	100.00%	-
EY	-4.15	8.37	14.02	30.33	13.28	19.98	11.92	-
YoY %	-149.58%	-40.30%	-53.78%	128.39%	-33.53%	67.62%	-	-
Horiz. %	-34.82%	70.22%	117.62%	254.45%	111.41%	167.62%	100.00%	-
DY	4.26	3.23	4.25	4.88	2.39	4.55	3.57	12.51%
YoY %	31.89%	-24.00%	-12.91%	104.18%	-47.47%	27.45%	-	-
Horiz. %	119.33%	90.48%	119.05%	136.69%	66.95%	127.45%	100.00%	-
P/NAPS	0.40	0.51	0.40	0.33	0.38	0.24	0.39	1.70%
YoY %	-21.57%	27.50%	21.21%	-13.16%	58.33%	-38.46%	-	-
Horiz. %	102.56%	130.77%	102.56%	84.62%	97.44%	61.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos