[METROD] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 475.86%
YoY- 170.3%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,103,655 979,600 731,728 1,077,748 983,249 915,587 668,902 8.69%
PBT 12,667 12,136 15,336 19,510 17,691 16,016 13,835 -1.45%
Tax -6,604 -7,718 -3,985 17,800 -3,888 -3,827 -2,939 14.43%
NP 6,063 4,418 11,351 37,310 13,803 12,189 10,896 -9.30%
-
NP to SH 6,063 4,418 11,351 37,310 13,803 12,189 10,896 -9.30%
-
Tax Rate 52.14% 63.60% 25.98% -91.24% 21.98% 23.89% 21.24% -
Total Cost 1,097,592 975,182 720,377 1,040,438 969,446 903,398 658,006 8.89%
-
Net Worth 300,049 327,856 301,329 266,126 208,082 182,942 132,456 14.59%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 300,049 327,856 301,329 266,126 208,082 182,942 132,456 14.59%
NOSH 60,009 60,027 59,994 60,003 59,986 59,985 60,000 0.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 0.55% 0.45% 1.55% 3.46% 1.40% 1.33% 1.63% -
ROE 2.02% 1.35% 3.77% 14.02% 6.63% 6.66% 8.23% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,839.12 1,631.93 1,219.65 1,796.15 1,639.10 1,526.35 1,114.84 8.69%
EPS 5.05 7.36 18.92 62.18 23.01 20.32 18.16 -19.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.4618 5.0226 4.4352 3.4688 3.0498 2.2076 14.59%
Adjusted Per Share Value based on latest NOSH - 59,994
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 919.71 816.33 609.77 898.12 819.37 762.99 557.42 8.69%
EPS 5.05 3.68 9.46 31.09 11.50 10.16 9.08 -9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5004 2.7321 2.5111 2.2177 1.734 1.5245 1.1038 14.59%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.60 3.65 3.00 2.80 2.96 2.36 2.42 -
P/RPS 0.20 0.22 0.25 0.16 0.18 0.15 0.22 -1.57%
P/EPS 35.63 49.59 15.86 4.50 12.86 11.61 13.33 17.79%
EY 2.81 2.02 6.31 22.21 7.77 8.61 7.50 -15.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.60 0.63 0.85 0.77 1.10 -6.81%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 17/08/10 27/08/09 29/08/08 27/08/07 18/08/06 19/08/05 -
Price 3.70 3.64 3.40 2.71 3.00 2.25 2.40 -
P/RPS 0.20 0.22 0.28 0.15 0.18 0.15 0.22 -1.57%
P/EPS 36.62 49.46 17.97 4.36 13.04 11.07 13.22 18.49%
EY 2.73 2.02 5.56 22.94 7.67 9.03 7.57 -15.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.67 0.68 0.61 0.86 0.74 1.09 -6.24%

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