[METROD] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 213.79%
YoY- -84.88%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 908,353 837,710 817,709 628,997 702,415 1,103,655 979,600 -1.24%
PBT 2,683 14,057 3,698 9,432 53,411 12,667 12,136 -22.22%
Tax -1,355 -1,995 -1,914 -1,447 -1,197 -6,604 -7,718 -25.15%
NP 1,328 12,062 1,784 7,985 52,214 6,063 4,418 -18.13%
-
NP to SH 4,993 12,062 1,784 7,895 52,214 6,063 4,418 2.05%
-
Tax Rate 50.50% 14.19% 51.76% 15.34% 2.24% 52.14% 63.60% -
Total Cost 907,025 825,648 815,925 621,012 650,201 1,097,592 975,182 -1.19%
-
Net Worth 483,504 396,143 386,999 383,759 386,831 300,049 327,856 6.68%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 483,504 396,143 386,999 383,759 386,831 300,049 327,856 6.68%
NOSH 120,000 120,000 120,000 120,000 120,000 60,009 60,027 12.22%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.15% 1.44% 0.22% 1.27% 7.43% 0.55% 0.45% -
ROE 1.03% 3.04% 0.46% 2.06% 13.50% 2.02% 1.35% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 756.96 698.09 681.42 524.16 585.35 1,839.12 1,631.93 -12.00%
EPS 4.16 10.05 1.49 6.65 43.51 5.05 7.36 -9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0292 3.3012 3.225 3.198 3.2236 5.00 5.4618 -4.93%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 756.96 698.09 681.42 524.16 585.35 919.71 816.33 -1.24%
EPS 4.16 10.05 1.49 6.65 43.51 5.05 3.68 2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0292 3.3012 3.225 3.198 3.2236 2.5004 2.7321 6.68%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.80 1.95 2.00 1.75 1.80 3.60 3.65 -
P/RPS 0.24 0.28 0.29 0.33 0.31 0.20 0.22 1.45%
P/EPS 43.26 19.40 134.53 26.60 4.14 35.63 49.59 -2.24%
EY 2.31 5.15 0.74 3.76 24.17 2.81 2.02 2.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.59 0.62 0.55 0.56 0.72 0.67 -6.41%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 28/08/15 29/08/14 29/08/13 22/08/12 22/08/11 17/08/10 -
Price 1.73 1.78 2.10 1.75 1.90 3.70 3.64 -
P/RPS 0.23 0.25 0.31 0.33 0.32 0.20 0.22 0.74%
P/EPS 41.58 17.71 141.26 26.60 4.37 36.62 49.46 -2.84%
EY 2.41 5.65 0.71 3.76 22.90 2.73 2.02 2.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.65 0.55 0.59 0.74 0.67 -7.11%

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