[METROD] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 33.61%
YoY- 1628.8%
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 671,605 556,102 452,076 399,246 403,473 287,517 412,960 8.43%
PBT 8,259 7,486 7,092 9,808 1,631 3,295 51,103 -26.18%
Tax -510 -1,528 -615 -1,043 -1,124 -779 -1,920 -19.81%
NP 7,749 5,958 6,477 8,765 507 2,516 49,183 -26.49%
-
NP to SH 5,732 5,110 6,187 8,765 507 2,516 49,183 -30.09%
-
Tax Rate 6.18% 20.41% 8.67% 10.63% 68.91% 23.64% 3.76% -
Total Cost 663,856 550,144 445,599 390,481 402,966 285,001 363,777 10.54%
-
Net Worth 426,264 509,040 486,072 391,931 386,484 376,776 385,487 1.68%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 426,264 509,040 486,072 391,931 386,484 376,776 385,487 1.68%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.15% 1.07% 1.43% 2.20% 0.13% 0.88% 11.91% -
ROE 1.34% 1.00% 1.27% 2.24% 0.13% 0.67% 12.76% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 559.67 463.42 376.73 332.71 336.23 239.60 344.13 8.43%
EPS 4.78 4.26 5.16 7.30 0.42 2.10 40.99 -30.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5522 4.242 4.0506 3.2661 3.2207 3.1398 3.2124 1.68%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 559.67 463.42 376.73 332.71 336.23 239.60 344.13 8.43%
EPS 4.78 4.26 5.16 7.30 0.42 2.10 40.99 -30.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5522 4.242 4.0506 3.2661 3.2207 3.1398 3.2124 1.68%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.65 1.75 1.67 1.80 1.90 1.80 2.00 -
P/RPS 0.29 0.38 0.44 0.54 0.57 0.75 0.58 -10.90%
P/EPS 34.54 41.10 32.39 24.64 449.70 85.85 4.88 38.54%
EY 2.89 2.43 3.09 4.06 0.22 1.16 20.49 -27.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.41 0.55 0.59 0.57 0.62 -4.85%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 31/05/17 26/05/16 29/05/15 29/05/14 23/05/13 24/05/12 -
Price 1.75 1.77 1.85 1.80 2.00 1.79 1.90 -
P/RPS 0.31 0.38 0.49 0.54 0.59 0.75 0.55 -9.10%
P/EPS 36.64 41.57 35.88 24.64 473.37 85.37 4.64 41.09%
EY 2.73 2.41 2.79 4.06 0.21 1.17 21.57 -29.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.46 0.55 0.62 0.57 0.59 -3.04%

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