[METECH] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[METECH] METECH GROUP BHD
Announcement Date
03-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3.91%
YoY- 73.85%
Quarter Report
Latest QR
Upcoming QR
METECH's Result
METECH's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 218,326 207,446 163,099 143,217 94,808 74,929 86,563 16.66%
PBT 7,906 5,203 6,136 3,473 1,510 -2,521 2,430 21.71%
Tax -913 -166 -593 -1,665 -470 -661 -2,430 -15.04%
NP 6,993 5,037 5,543 1,808 1,040 -3,182 0 -
-
NP to SH 5,027 2,005 3,473 1,808 1,040 -3,182 -1,936 -
-
Tax Rate 11.55% 3.19% 9.66% 47.94% 31.13% - 100.00% -
Total Cost 211,333 202,409 157,556 141,409 93,768 78,111 86,563 16.03%
-
Net Worth 53,065 49,011 47,359 42,159 40,871 39,595 44,598 2.93%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 1,620 810 809 608 - - 539 20.12%
Div Payout % 32.23% 40.40% 23.31% 33.63% - - 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 53,065 49,011 47,359 42,159 40,871 39,595 44,598 2.93%
NOSH 40,507 40,505 40,477 40,538 40,466 17,997 17,992 14.47%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.20% 2.43% 3.40% 1.26% 1.10% -4.25% 0.00% -
ROE 9.47% 4.09% 7.33% 4.29% 2.54% -8.04% -4.34% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 538.97 512.15 402.93 353.29 234.29 416.32 481.10 1.91%
EPS 12.41 4.95 8.58 4.46 2.57 -7.86 -10.76 -
DPS 4.00 2.00 2.00 1.50 0.00 0.00 3.00 4.90%
NAPS 1.31 1.21 1.17 1.04 1.01 2.20 2.4787 -10.07%
Adjusted Per Share Value based on latest NOSH - 40,588
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 53.83 51.15 40.22 35.31 23.38 18.48 21.34 16.66%
EPS 1.24 0.49 0.86 0.45 0.26 -0.78 -0.48 -
DPS 0.40 0.20 0.20 0.15 0.00 0.00 0.13 20.59%
NAPS 0.1308 0.1208 0.1168 0.104 0.1008 0.0976 0.11 2.92%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 0.41 0.55 0.34 0.70 1.05 0.00 0.00 -
P/RPS 0.08 0.11 0.08 0.20 0.45 0.00 0.00 -
P/EPS 3.30 11.11 3.96 15.70 40.86 0.00 0.00 -
EY 30.27 9.00 25.24 6.37 2.45 0.00 0.00 -
DY 9.76 3.64 5.88 2.14 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.29 0.67 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 23/02/06 03/03/05 26/02/04 27/02/03 28/02/02 -
Price 0.44 0.62 0.44 0.70 1.08 1.76 0.00 -
P/RPS 0.08 0.12 0.11 0.20 0.46 0.42 0.00 -
P/EPS 3.55 12.53 5.13 15.70 42.02 -9.95 0.00 -
EY 28.20 7.98 19.50 6.37 2.38 -10.05 0.00 -
DY 9.09 3.23 4.55 2.14 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.38 0.67 1.07 0.80 0.00 -

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