[METROD] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -18.83%
YoY- 9.17%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,751,472 1,225,792 2,063,768 1,797,424 1,819,104 1,313,076 696,936 16.59%
PBT 21,020 25,032 34,644 33,284 29,976 26,204 9,708 13.73%
Tax -14,900 -5,912 -8,728 -8,104 -6,912 -3,588 -604 70.57%
NP 6,120 19,120 25,916 25,180 23,064 22,616 9,104 -6.40%
-
NP to SH 6,120 19,120 25,916 25,180 23,064 22,616 9,104 -6.40%
-
Tax Rate 70.88% 23.62% 25.19% 24.35% 23.06% 13.69% 6.22% -
Total Cost 1,745,352 1,206,672 2,037,852 1,772,244 1,796,040 1,290,460 687,832 16.78%
-
Net Worth 323,885 299,268 228,894 199,855 174,588 127,713 146,006 14.19%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 323,885 299,268 228,894 199,855 174,588 127,713 146,006 14.19%
NOSH 60,000 59,974 59,990 60,009 60,000 60,021 60,052 -0.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 0.35% 1.56% 1.26% 1.40% 1.27% 1.72% 1.31% -
ROE 1.89% 6.39% 11.32% 12.60% 13.21% 17.71% 6.24% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2,919.12 2,043.84 3,440.14 2,995.23 3,031.84 2,187.69 1,160.54 16.60%
EPS 10.20 31.88 43.20 41.96 38.44 37.68 15.16 -6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3981 4.9899 3.8155 3.3304 2.9098 2.1278 2.4313 14.21%
Adjusted Per Share Value based on latest NOSH - 60,009
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,459.56 1,021.49 1,719.81 1,497.85 1,515.92 1,094.23 580.78 16.59%
EPS 5.10 15.93 21.60 20.98 19.22 18.85 7.59 -6.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6991 2.4939 1.9075 1.6655 1.4549 1.0643 1.2167 14.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.60 2.87 2.75 2.92 2.38 2.47 2.34 -
P/RPS 0.12 0.14 0.08 0.10 0.08 0.11 0.20 -8.15%
P/EPS 35.29 9.00 6.37 6.96 6.19 6.56 15.44 14.76%
EY 2.83 11.11 15.71 14.37 16.15 15.26 6.48 -12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.72 0.88 0.82 1.16 0.96 -5.81%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 29/05/09 29/05/08 30/05/07 25/05/06 31/05/05 27/05/04 -
Price 3.84 3.20 3.00 2.98 2.40 2.50 2.16 -
P/RPS 0.13 0.16 0.09 0.10 0.08 0.11 0.19 -6.12%
P/EPS 37.65 10.04 6.94 7.10 6.24 6.63 14.25 17.56%
EY 2.66 9.96 14.40 14.08 16.02 15.07 7.02 -14.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.64 0.79 0.89 0.82 1.17 0.89 -3.69%

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