[METECH] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[METECH] METECH GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -36.36%
YoY- -1235.85%
Quarter Report
Latest QR
Upcoming QR
METECH's Result
METECH's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 141,813 144,397 247,882 218,326 207,446 163,099 143,217 -0.16%
PBT -3,030 4,853 10,150 7,906 5,203 6,136 3,473 -
Tax -5,248 742 -2,382 -913 -166 -593 -1,665 21.07%
NP -8,278 5,595 7,768 6,993 5,037 5,543 1,808 -
-
NP to SH -10,961 965 2,814 5,027 2,005 3,473 1,808 -
-
Tax Rate - -15.29% 23.47% 11.55% 3.19% 9.66% 47.94% -
Total Cost 150,091 138,802 240,114 211,333 202,409 157,556 141,409 0.99%
-
Net Worth 44,961 55,953 54,660 53,065 49,011 47,359 42,159 1.07%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 1,620 810 809 608 -
Div Payout % - - - 32.23% 40.40% 23.31% 33.63% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 44,961 55,953 54,660 53,065 49,011 47,359 42,159 1.07%
NOSH 40,506 40,546 40,489 40,507 40,505 40,477 40,538 -0.01%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -5.84% 3.87% 3.13% 3.20% 2.43% 3.40% 1.26% -
ROE -24.38% 1.72% 5.15% 9.47% 4.09% 7.33% 4.29% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 350.10 356.13 612.22 538.97 512.15 402.93 353.29 -0.15%
EPS -27.06 2.38 6.95 12.41 4.95 8.58 4.46 -
DPS 0.00 0.00 0.00 4.00 2.00 2.00 1.50 -
NAPS 1.11 1.38 1.35 1.31 1.21 1.17 1.04 1.09%
Adjusted Per Share Value based on latest NOSH - 40,484
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 34.97 35.60 61.12 53.83 51.15 40.22 35.31 -0.16%
EPS -2.70 0.24 0.69 1.24 0.49 0.86 0.45 -
DPS 0.00 0.00 0.00 0.40 0.20 0.20 0.15 -
NAPS 0.1109 0.138 0.1348 0.1308 0.1208 0.1168 0.104 1.07%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.44 0.27 0.35 0.41 0.55 0.34 0.70 -
P/RPS 0.13 0.08 0.06 0.08 0.11 0.08 0.20 -6.92%
P/EPS -1.63 11.34 5.04 3.30 11.11 3.96 15.70 -
EY -61.50 8.81 19.86 30.27 9.00 25.24 6.37 -
DY 0.00 0.00 0.00 9.76 3.64 5.88 2.14 -
P/NAPS 0.40 0.20 0.26 0.31 0.45 0.29 0.67 -8.23%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 28/02/08 28/02/07 23/02/06 03/03/05 -
Price 0.405 0.42 0.25 0.44 0.62 0.44 0.70 -
P/RPS 0.12 0.12 0.04 0.08 0.12 0.11 0.20 -8.15%
P/EPS -1.50 17.65 3.60 3.55 12.53 5.13 15.70 -
EY -66.81 5.67 27.80 28.20 7.98 19.50 6.37 -
DY 0.00 0.00 0.00 9.09 3.23 4.55 2.14 -
P/NAPS 0.36 0.30 0.19 0.34 0.51 0.38 0.67 -9.83%

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