[METROD] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 91.65%
YoY- 67.38%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 533,893 460,811 340,633 234,367 134,010 133,917 168,518 21.17%
PBT 9,370 8,522 7,284 4,417 2,033 2,758 2,807 22.23%
Tax -1,862 -2,099 -2,042 -55 573 -160 -270 37.94%
NP 7,508 6,423 5,242 4,362 2,606 2,598 2,537 19.81%
-
NP to SH 7,508 6,423 5,242 4,362 2,606 2,598 2,537 19.81%
-
Tax Rate 19.87% 24.63% 28.03% 1.25% -28.18% 5.80% 9.62% -
Total Cost 526,385 454,388 335,391 230,005 131,404 131,319 165,981 21.20%
-
Net Worth 208,183 182,902 132,405 109,620 145,803 135,731 131,279 7.98%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 208,183 182,902 132,405 109,620 145,803 135,731 131,279 7.98%
NOSH 60,015 59,971 59,977 60,000 60,046 39,969 40,269 6.87%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.41% 1.39% 1.54% 1.86% 1.94% 1.94% 1.51% -
ROE 3.61% 3.51% 3.96% 3.98% 1.79% 1.91% 1.93% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 889.58 768.38 567.94 390.61 223.18 335.05 418.47 13.38%
EPS 12.51 10.71 8.74 7.27 4.34 6.50 6.30 12.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4688 3.0498 2.2076 1.827 2.4282 3.3959 3.26 1.03%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 444.91 384.01 283.86 195.31 111.68 111.60 140.43 21.17%
EPS 6.26 5.35 4.37 3.64 2.17 2.17 2.11 19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7349 1.5242 1.1034 0.9135 1.215 1.1311 1.094 7.98%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.96 2.36 2.42 2.34 1.78 2.94 2.26 -
P/RPS 0.33 0.31 0.43 0.60 0.80 0.88 0.54 -7.87%
P/EPS 23.66 22.04 27.69 32.19 41.01 45.23 35.87 -6.69%
EY 4.23 4.54 3.61 3.11 2.44 2.21 2.79 7.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.77 1.10 1.28 0.73 0.87 0.69 3.53%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 18/08/06 19/08/05 27/08/04 28/08/03 29/08/02 30/08/01 -
Price 3.00 2.25 2.40 2.30 1.80 2.90 2.50 -
P/RPS 0.34 0.29 0.42 0.59 0.81 0.87 0.60 -9.02%
P/EPS 23.98 21.01 27.46 31.64 41.47 44.62 39.68 -8.04%
EY 4.17 4.76 3.64 3.16 2.41 2.24 2.52 8.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.74 1.09 1.26 0.74 0.85 0.77 1.85%

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