[METROD] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 149.0%
YoY- -13.54%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 915,587 668,902 408,601 246,928 256,145 344,630 288,777 21.19%
PBT 16,016 13,835 6,844 3,973 5,304 5,528 5,361 20.00%
Tax -3,827 -2,939 -206 382 -267 -514 -967 25.75%
NP 12,189 10,896 6,638 4,355 5,037 5,014 4,394 18.52%
-
NP to SH 12,189 10,896 6,638 4,355 5,037 5,014 4,394 18.52%
-
Tax Rate 23.89% 21.24% 3.01% -9.61% 5.03% 9.30% 18.04% -
Total Cost 903,398 658,006 401,963 242,573 251,108 339,616 284,383 21.23%
-
Net Worth 182,942 132,456 109,653 145,658 135,862 130,765 122,952 6.84%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 182,942 132,456 109,653 145,658 135,862 130,765 122,952 6.84%
NOSH 59,985 60,000 60,018 59,986 40,007 40,112 39,945 7.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.33% 1.63% 1.62% 1.76% 1.97% 1.45% 1.52% -
ROE 6.66% 8.23% 6.05% 2.99% 3.71% 3.83% 3.57% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,526.35 1,114.84 680.80 411.64 640.24 859.17 722.93 13.25%
EPS 20.32 18.16 11.06 7.26 12.59 12.50 11.00 10.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0498 2.2076 1.827 2.4282 3.3959 3.26 3.078 -0.15%
Adjusted Per Share Value based on latest NOSH - 60,046
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 762.99 557.42 340.50 205.77 213.45 287.19 240.65 21.19%
EPS 10.16 9.08 5.53 3.63 4.20 4.18 3.66 18.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5245 1.1038 0.9138 1.2138 1.1322 1.0897 1.0246 6.84%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.36 2.42 2.34 1.78 2.94 2.26 3.42 -
P/RPS 0.15 0.22 0.34 0.43 0.46 0.26 0.47 -17.32%
P/EPS 11.61 13.33 21.16 24.52 23.35 18.08 31.09 -15.13%
EY 8.61 7.50 4.73 4.08 4.28 5.53 3.22 17.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.10 1.28 0.73 0.87 0.69 1.11 -5.91%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 19/08/05 27/08/04 28/08/03 29/08/02 30/08/01 25/08/00 -
Price 2.25 2.40 2.30 1.80 2.90 2.50 3.18 -
P/RPS 0.15 0.22 0.34 0.44 0.45 0.29 0.44 -16.41%
P/EPS 11.07 13.22 20.80 24.79 23.03 20.00 28.91 -14.77%
EY 9.03 7.57 4.81 4.03 4.34 5.00 3.46 17.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.09 1.26 0.74 0.85 0.77 1.03 -5.35%

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