[METROD] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -82.56%
YoY- -28.29%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 454,776 328,269 174,234 112,918 122,228 176,112 131,966 22.88%
PBT 7,494 6,551 2,427 1,940 2,546 2,721 2,569 19.52%
Tax -1,728 -897 -151 -191 -107 -244 -559 20.68%
NP 5,766 5,654 2,276 1,749 2,439 2,477 2,010 19.19%
-
NP to SH 5,766 5,654 2,276 1,749 2,439 2,477 2,010 19.19%
-
Tax Rate 23.06% 13.69% 6.22% 9.85% 4.20% 8.97% 21.76% -
Total Cost 449,010 322,615 171,958 111,169 119,789 173,635 129,956 22.94%
-
Net Worth 174,588 127,713 146,006 142,842 137,183 127,645 121,122 6.28%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 174,588 127,713 146,006 142,842 137,183 127,645 121,122 6.28%
NOSH 60,000 60,021 60,052 59,897 39,983 39,951 40,200 6.89%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.27% 1.72% 1.31% 1.55% 2.00% 1.41% 1.52% -
ROE 3.30% 4.43% 1.56% 1.22% 1.78% 1.94% 1.66% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 757.96 546.92 290.13 188.52 305.70 440.81 328.27 14.95%
EPS 9.61 9.42 3.79 2.92 6.10 6.20 5.00 11.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9098 2.1278 2.4313 2.3848 3.431 3.195 3.013 -0.57%
Adjusted Per Share Value based on latest NOSH - 59,897
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 379.15 273.68 145.26 94.14 101.90 146.83 110.02 22.88%
EPS 4.81 4.71 1.90 1.46 2.03 2.07 1.68 19.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4556 1.0648 1.2173 1.1909 1.1437 1.0642 1.0098 6.28%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.38 2.47 2.34 1.56 3.08 2.30 4.24 -
P/RPS 0.31 0.45 0.81 0.83 1.01 0.52 1.29 -21.14%
P/EPS 24.77 26.22 61.74 53.42 50.49 37.10 84.80 -18.53%
EY 4.04 3.81 1.62 1.87 1.98 2.70 1.18 22.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.16 0.96 0.65 0.90 0.72 1.41 -8.63%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 31/05/05 27/05/04 30/05/03 26/04/02 23/05/01 29/05/00 -
Price 2.40 2.50 2.16 1.90 3.28 2.26 3.98 -
P/RPS 0.32 0.46 0.74 1.01 1.07 0.51 1.21 -19.87%
P/EPS 24.97 26.54 56.99 65.07 53.77 36.45 79.60 -17.56%
EY 4.00 3.77 1.75 1.54 1.86 2.74 1.26 21.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.17 0.89 0.80 0.96 0.71 1.32 -7.62%

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