[METROD] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 188.76%
YoY- -61.08%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 628,997 702,415 1,103,655 979,600 731,728 1,077,748 983,249 -7.16%
PBT 9,432 53,411 12,667 12,136 15,336 19,510 17,691 -9.94%
Tax -1,447 -1,197 -6,604 -7,718 -3,985 17,800 -3,888 -15.17%
NP 7,985 52,214 6,063 4,418 11,351 37,310 13,803 -8.71%
-
NP to SH 7,895 52,214 6,063 4,418 11,351 37,310 13,803 -8.88%
-
Tax Rate 15.34% 2.24% 52.14% 63.60% 25.98% -91.24% 21.98% -
Total Cost 621,012 650,201 1,097,592 975,182 720,377 1,040,438 969,446 -7.14%
-
Net Worth 383,759 386,831 300,049 327,856 301,329 266,126 208,082 10.72%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 383,759 386,831 300,049 327,856 301,329 266,126 208,082 10.72%
NOSH 120,000 120,000 60,009 60,027 59,994 60,003 59,986 12.23%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.27% 7.43% 0.55% 0.45% 1.55% 3.46% 1.40% -
ROE 2.06% 13.50% 2.02% 1.35% 3.77% 14.02% 6.63% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 524.16 585.35 1,839.12 1,631.93 1,219.65 1,796.15 1,639.10 -17.29%
EPS 6.65 43.51 5.05 7.36 18.92 62.18 23.01 -18.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.198 3.2236 5.00 5.4618 5.0226 4.4352 3.4688 -1.34%
Adjusted Per Share Value based on latest NOSH - 60,041
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 524.16 585.35 919.71 816.33 609.77 898.12 819.37 -7.16%
EPS 6.65 43.51 5.05 3.68 9.46 31.09 11.50 -8.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.198 3.2236 2.5004 2.7321 2.5111 2.2177 1.734 10.72%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.75 1.80 3.60 3.65 3.00 2.80 2.96 -
P/RPS 0.33 0.31 0.20 0.22 0.25 0.16 0.18 10.61%
P/EPS 26.60 4.14 35.63 49.59 15.86 4.50 12.86 12.86%
EY 3.76 24.17 2.81 2.02 6.31 22.21 7.77 -11.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.72 0.67 0.60 0.63 0.85 -6.99%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 22/08/12 22/08/11 17/08/10 27/08/09 29/08/08 27/08/07 -
Price 1.75 1.90 3.70 3.64 3.40 2.71 3.00 -
P/RPS 0.33 0.32 0.20 0.22 0.28 0.15 0.18 10.61%
P/EPS 26.60 4.37 36.62 49.46 17.97 4.36 13.04 12.60%
EY 3.76 22.90 2.73 2.02 5.56 22.94 7.67 -11.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.74 0.67 0.68 0.61 0.86 -7.17%

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