[METROD] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -30.24%
YoY- -28.29%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,819,104 1,313,076 696,936 451,672 488,912 704,448 527,864 22.88%
PBT 29,976 26,204 9,708 7,760 10,184 10,884 10,276 19.52%
Tax -6,912 -3,588 -604 -764 -428 -976 -2,236 20.68%
NP 23,064 22,616 9,104 6,996 9,756 9,908 8,040 19.19%
-
NP to SH 23,064 22,616 9,104 6,996 9,756 9,908 8,040 19.19%
-
Tax Rate 23.06% 13.69% 6.22% 9.85% 4.20% 8.97% 21.76% -
Total Cost 1,796,040 1,290,460 687,832 444,676 479,156 694,540 519,824 22.94%
-
Net Worth 174,588 127,713 146,006 142,842 137,183 127,645 121,122 6.28%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 174,588 127,713 146,006 142,842 137,183 127,645 121,122 6.28%
NOSH 60,000 60,021 60,052 59,897 39,983 39,951 40,200 6.89%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.27% 1.72% 1.31% 1.55% 2.00% 1.41% 1.52% -
ROE 13.21% 17.71% 6.24% 4.90% 7.11% 7.76% 6.64% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3,031.84 2,187.69 1,160.54 754.08 1,222.78 1,763.25 1,313.09 14.95%
EPS 38.44 37.68 15.16 11.68 24.40 24.80 20.00 11.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9098 2.1278 2.4313 2.3848 3.431 3.195 3.013 -0.57%
Adjusted Per Share Value based on latest NOSH - 59,897
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,515.92 1,094.23 580.78 376.39 407.43 587.04 439.89 22.88%
EPS 19.22 18.85 7.59 5.83 8.13 8.26 6.70 19.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4549 1.0643 1.2167 1.1904 1.1432 1.0637 1.0094 6.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.38 2.47 2.34 1.56 3.08 2.30 4.24 -
P/RPS 0.08 0.11 0.20 0.21 0.25 0.13 0.32 -20.62%
P/EPS 6.19 6.56 15.44 13.36 12.62 9.27 21.20 -18.54%
EY 16.15 15.26 6.48 7.49 7.92 10.78 4.72 22.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.16 0.96 0.65 0.90 0.72 1.41 -8.63%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 31/05/05 27/05/04 30/05/03 26/04/02 23/05/01 29/05/00 -
Price 2.40 2.50 2.16 1.90 3.28 2.26 3.98 -
P/RPS 0.08 0.11 0.19 0.25 0.27 0.13 0.30 -19.76%
P/EPS 6.24 6.63 14.25 16.27 13.44 9.11 19.90 -17.56%
EY 16.02 15.07 7.02 6.15 7.44 10.97 5.03 21.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.17 0.89 0.80 0.96 0.71 1.32 -7.62%

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