[METROD] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -217.48%
YoY- -272.66%
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 902,272 1,163,435 741,181 517,240 664,275 671,605 556,102 8.39%
PBT 5,653 7,807 2,690 -5,992 6,037 8,259 7,486 -4.57%
Tax -584 -510 450 1,133 -382 -510 -1,528 -14.80%
NP 5,069 7,297 3,140 -4,859 5,655 7,749 5,958 -2.65%
-
NP to SH 94 4,088 600 -6,485 3,756 5,732 5,110 -48.60%
-
Tax Rate 10.33% 6.53% -16.73% - 6.33% 6.18% 20.41% -
Total Cost 897,203 1,156,138 738,041 522,099 658,620 663,856 550,144 8.48%
-
Net Worth 413,220 409,872 406,476 409,439 426,012 426,264 509,040 -3.41%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 413,220 409,872 406,476 409,439 426,012 426,264 509,040 -3.41%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.56% 0.63% 0.42% -0.94% 0.85% 1.15% 1.07% -
ROE 0.02% 1.00% 0.15% -1.58% 0.88% 1.34% 1.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 751.89 969.53 617.65 431.03 553.56 559.67 463.42 8.39%
EPS 0.08 3.41 0.50 -5.40 3.13 4.78 4.26 -48.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4435 3.4156 3.3873 3.412 3.5501 3.5522 4.242 -3.41%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 751.89 969.53 617.65 431.03 553.56 559.67 463.42 8.39%
EPS 0.08 3.41 0.50 -5.40 3.13 4.78 4.26 -48.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4435 3.4156 3.3873 3.412 3.5501 3.5522 4.242 -3.41%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.25 1.38 1.45 1.08 1.70 1.65 1.75 -
P/RPS 0.17 0.14 0.23 0.25 0.31 0.29 0.38 -12.54%
P/EPS 1,595.74 40.51 290.00 -19.98 54.31 34.54 41.10 83.96%
EY 0.06 2.47 0.34 -5.00 1.84 2.89 2.43 -46.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.43 0.32 0.48 0.46 0.41 -2.14%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 24/05/21 26/06/20 28/05/19 22/05/18 31/05/17 -
Price 1.30 1.34 1.52 1.37 1.76 1.75 1.77 -
P/RPS 0.17 0.14 0.25 0.32 0.32 0.31 0.38 -12.54%
P/EPS 1,659.57 39.33 304.00 -25.35 56.23 36.64 41.57 84.81%
EY 0.06 2.54 0.33 -3.94 1.78 2.73 2.41 -45.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.45 0.40 0.50 0.49 0.42 -1.65%

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