[METROD] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.04%
YoY- -67.99%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,150,068 1,651,840 2,168,576 1,751,472 1,225,792 2,063,768 1,797,424 -7.16%
PBT 13,180 204,412 23,228 21,020 25,032 34,644 33,284 -14.29%
Tax -3,116 -7,680 -11,528 -14,900 -5,912 -8,728 -8,104 -14.71%
NP 10,064 196,732 11,700 6,120 19,120 25,916 25,180 -14.16%
-
NP to SH 10,064 196,732 11,700 6,120 19,120 25,916 25,180 -14.16%
-
Tax Rate 23.64% 3.76% 49.63% 70.88% 23.62% 25.19% 24.35% -
Total Cost 1,140,004 1,455,108 2,156,876 1,745,352 1,206,672 2,037,852 1,772,244 -7.08%
-
Net Worth 376,776 385,487 300,204 323,885 299,268 228,894 199,855 11.13%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 376,776 385,487 300,204 323,885 299,268 228,894 199,855 11.13%
NOSH 120,000 120,000 60,040 60,000 59,974 59,990 60,009 12.23%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.88% 11.91% 0.54% 0.35% 1.56% 1.26% 1.40% -
ROE 2.67% 51.03% 3.90% 1.89% 6.39% 11.32% 12.60% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 958.39 1,376.53 3,611.83 2,919.12 2,043.84 3,440.14 2,995.23 -17.28%
EPS 8.40 163.96 9.76 10.20 31.88 43.20 41.96 -23.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1398 3.2124 5.00 5.3981 4.9899 3.8155 3.3304 -0.97%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 958.82 1,377.15 1,807.96 1,460.21 1,021.95 1,720.58 1,498.52 -7.16%
EPS 8.39 164.02 9.75 5.10 15.94 21.61 20.99 -14.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1412 3.2138 2.5028 2.7003 2.495 1.9083 1.6662 11.13%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.80 2.00 3.60 3.60 2.87 2.75 2.92 -
P/RPS 0.19 0.15 0.10 0.12 0.14 0.08 0.10 11.27%
P/EPS 21.46 1.22 18.47 35.29 9.00 6.37 6.96 20.62%
EY 4.66 81.97 5.41 2.83 11.11 15.71 14.37 -17.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.72 0.67 0.58 0.72 0.88 -6.97%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 24/05/12 27/05/11 27/05/10 29/05/09 29/05/08 30/05/07 -
Price 1.79 1.90 3.80 3.84 3.20 3.00 2.98 -
P/RPS 0.19 0.14 0.11 0.13 0.16 0.09 0.10 11.27%
P/EPS 21.34 1.16 19.50 37.65 10.04 6.94 7.10 20.11%
EY 4.69 86.29 5.13 2.66 9.96 14.40 14.08 -16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.76 0.71 0.64 0.79 0.89 -7.15%

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