[METROD] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -41.29%
YoY- -22.9%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 3,115,282 1,615,160 2,857,546 2,782,752 2,338,504 1,816,706 1,675,420 10.88%
PBT -9,760 -35,682 9,770 17,460 15,752 5,366 28,114 -
Tax 4,424 -978 -472 -5,760 -3,386 -2,710 -3,990 -
NP -5,336 -36,660 9,298 11,700 12,366 2,656 24,124 -
-
NP to SH 2,512 -26,852 9,132 13,460 17,458 9,986 24,124 -31.38%
-
Tax Rate - - 4.83% 32.99% 21.50% 50.50% 14.19% -
Total Cost 3,120,618 1,651,820 2,848,248 2,771,052 2,326,138 1,814,050 1,651,296 11.18%
-
Net Worth 406,211 402,156 427,908 426,815 504,312 483,504 396,143 0.41%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 406,211 402,156 427,908 426,815 504,312 483,504 396,143 0.41%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -0.17% -2.27% 0.33% 0.42% 0.53% 0.15% 1.44% -
ROE 0.62% -6.68% 2.13% 3.15% 3.46% 2.07% 6.09% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2,596.07 1,345.97 2,381.29 2,318.96 1,948.75 1,513.92 1,396.18 10.88%
EPS 2.10 -22.38 7.62 11.22 14.54 8.32 20.10 -31.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3851 3.3513 3.5659 3.5568 4.2026 4.0292 3.3012 0.41%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2,597.23 1,346.57 2,382.36 2,320.00 1,949.63 1,514.60 1,396.81 10.88%
EPS 2.09 -22.39 7.61 11.22 14.55 8.33 20.11 -31.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3866 3.3528 3.5675 3.5584 4.2045 4.031 3.3027 0.41%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.44 1.37 1.69 1.64 1.76 1.80 1.95 -
P/RPS 0.06 0.10 0.07 0.07 0.09 0.12 0.14 -13.15%
P/EPS 68.79 -6.12 22.21 14.62 12.10 21.63 9.70 38.56%
EY 1.45 -16.33 4.50 6.84 8.27 4.62 10.31 -27.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.47 0.46 0.42 0.45 0.59 -5.13%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 26/08/20 26/08/19 27/08/18 28/08/17 24/08/16 28/08/15 -
Price 1.40 1.35 1.50 1.75 1.70 1.73 1.78 -
P/RPS 0.05 0.10 0.06 0.08 0.09 0.11 0.13 -14.70%
P/EPS 66.88 -6.03 19.71 15.60 11.69 20.79 8.85 40.04%
EY 1.50 -16.58 5.07 6.41 8.56 4.81 11.29 -28.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.42 0.49 0.40 0.43 0.54 -4.48%

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