[METROD] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -7.29%
YoY- 20.17%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 561,806 533,893 460,811 340,633 234,367 134,010 133,917 26.96%
PBT 10,849 9,370 8,522 7,284 4,417 2,033 2,758 25.61%
Tax 19,982 -1,862 -2,099 -2,042 -55 573 -160 -
NP 30,831 7,508 6,423 5,242 4,362 2,606 2,598 50.97%
-
NP to SH 30,831 7,508 6,423 5,242 4,362 2,606 2,598 50.97%
-
Tax Rate -184.18% 19.87% 24.63% 28.03% 1.25% -28.18% 5.80% -
Total Cost 530,975 526,385 454,388 335,391 230,005 131,404 131,319 26.19%
-
Net Worth 266,086 208,183 182,902 132,405 109,620 145,803 135,731 11.86%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 266,086 208,183 182,902 132,405 109,620 145,803 135,731 11.86%
NOSH 59,994 60,015 59,971 59,977 60,000 60,046 39,969 6.99%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.49% 1.41% 1.39% 1.54% 1.86% 1.94% 1.94% -
ROE 11.59% 3.61% 3.51% 3.96% 3.98% 1.79% 1.91% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 936.43 889.58 768.38 567.94 390.61 223.18 335.05 18.66%
EPS 51.39 12.51 10.71 8.74 7.27 4.34 6.50 41.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4352 3.4688 3.0498 2.2076 1.827 2.4282 3.3959 4.54%
Adjusted Per Share Value based on latest NOSH - 59,977
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 468.17 444.91 384.01 283.86 195.31 111.68 111.60 26.96%
EPS 25.69 6.26 5.35 4.37 3.64 2.17 2.17 50.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2174 1.7349 1.5242 1.1034 0.9135 1.215 1.1311 11.86%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.80 2.96 2.36 2.42 2.34 1.78 2.94 -
P/RPS 0.30 0.33 0.31 0.43 0.60 0.80 0.88 -16.40%
P/EPS 5.45 23.66 22.04 27.69 32.19 41.01 45.23 -29.69%
EY 18.35 4.23 4.54 3.61 3.11 2.44 2.21 42.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.85 0.77 1.10 1.28 0.73 0.87 -5.23%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 27/08/07 18/08/06 19/08/05 27/08/04 28/08/03 29/08/02 -
Price 2.71 3.00 2.25 2.40 2.30 1.80 2.90 -
P/RPS 0.29 0.34 0.29 0.42 0.59 0.81 0.87 -16.71%
P/EPS 5.27 23.98 21.01 27.46 31.64 41.47 44.62 -29.93%
EY 18.96 4.17 4.76 3.64 3.16 2.41 2.24 42.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.86 0.74 1.09 1.26 0.74 0.85 -5.37%

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