[METECH] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[METECH] METECH GROUP BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 55.35%
YoY- -42.27%
Quarter Report
Latest QR
Upcoming QR
METECH's Result
METECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 144,397 247,882 218,326 207,446 163,099 143,217 94,808 7.25%
PBT 4,853 10,150 7,906 5,203 6,136 3,473 1,510 21.45%
Tax 742 -2,382 -913 -166 -593 -1,665 -470 -
NP 5,595 7,768 6,993 5,037 5,543 1,808 1,040 32.33%
-
NP to SH 965 2,814 5,027 2,005 3,473 1,808 1,040 -1.23%
-
Tax Rate -15.29% 23.47% 11.55% 3.19% 9.66% 47.94% 31.13% -
Total Cost 138,802 240,114 211,333 202,409 157,556 141,409 93,768 6.74%
-
Net Worth 55,953 54,660 53,065 49,011 47,359 42,159 40,871 5.36%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 1,620 810 809 608 - -
Div Payout % - - 32.23% 40.40% 23.31% 33.63% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 55,953 54,660 53,065 49,011 47,359 42,159 40,871 5.36%
NOSH 40,546 40,489 40,507 40,505 40,477 40,538 40,466 0.03%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.87% 3.13% 3.20% 2.43% 3.40% 1.26% 1.10% -
ROE 1.72% 5.15% 9.47% 4.09% 7.33% 4.29% 2.54% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 356.13 612.22 538.97 512.15 402.93 353.29 234.29 7.22%
EPS 2.38 6.95 12.41 4.95 8.58 4.46 2.57 -1.27%
DPS 0.00 0.00 4.00 2.00 2.00 1.50 0.00 -
NAPS 1.38 1.35 1.31 1.21 1.17 1.04 1.01 5.33%
Adjusted Per Share Value based on latest NOSH - 40,507
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 35.60 61.12 53.83 51.15 40.22 35.31 23.38 7.25%
EPS 0.24 0.69 1.24 0.49 0.86 0.45 0.26 -1.32%
DPS 0.00 0.00 0.40 0.20 0.20 0.15 0.00 -
NAPS 0.138 0.1348 0.1308 0.1208 0.1168 0.104 0.1008 5.36%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.27 0.35 0.41 0.55 0.34 0.70 1.05 -
P/RPS 0.08 0.06 0.08 0.11 0.08 0.20 0.45 -24.99%
P/EPS 11.34 5.04 3.30 11.11 3.96 15.70 40.86 -19.22%
EY 8.81 19.86 30.27 9.00 25.24 6.37 2.45 23.75%
DY 0.00 0.00 9.76 3.64 5.88 2.14 0.00 -
P/NAPS 0.20 0.26 0.31 0.45 0.29 0.67 1.04 -24.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 28/02/07 23/02/06 03/03/05 26/02/04 -
Price 0.42 0.25 0.44 0.62 0.44 0.70 1.08 -
P/RPS 0.12 0.04 0.08 0.12 0.11 0.20 0.46 -20.04%
P/EPS 17.65 3.60 3.55 12.53 5.13 15.70 42.02 -13.44%
EY 5.67 27.80 28.20 7.98 19.50 6.37 2.38 15.55%
DY 0.00 0.00 9.09 3.23 4.55 2.14 0.00 -
P/NAPS 0.30 0.19 0.34 0.51 0.38 0.67 1.07 -19.08%

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