[METROD] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -33.08%
YoY- -15.59%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 546,587 350,129 282,581 137,592 133,698 157,703 157,906 22.98%
PBT 10,855 7,490 5,541 2,041 2,501 2,136 3,532 20.56%
Tax -2,777 -3,088 -1,131 -297 -435 -314 -813 22.70%
NP 8,078 4,402 4,410 1,744 2,066 1,822 2,719 19.88%
-
NP to SH 8,078 4,402 4,410 1,744 2,066 1,822 2,719 19.88%
-
Tax Rate 25.58% 41.23% 20.41% 14.55% 17.39% 14.70% 23.02% -
Total Cost 538,509 345,727 278,171 135,848 131,632 155,881 155,187 23.03%
-
Net Worth 184,977 131,484 112,722 142,474 137,770 130,708 125,753 6.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 184,977 131,484 112,722 142,474 137,770 130,708 125,753 6.64%
NOSH 60,014 59,972 60,000 59,931 39,961 39,608 39,985 6.99%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.48% 1.26% 1.56% 1.27% 1.55% 1.16% 1.72% -
ROE 4.37% 3.35% 3.91% 1.22% 1.50% 1.39% 2.16% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 910.75 583.81 470.97 229.58 334.57 398.15 394.91 14.93%
EPS 13.46 7.34 7.35 2.91 5.17 4.60 6.80 12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0822 2.1924 1.8787 2.3773 3.4476 3.30 3.145 -0.33%
Adjusted Per Share Value based on latest NOSH - 59,931
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 455.49 291.77 235.48 114.66 111.42 131.42 131.59 22.98%
EPS 6.73 3.67 3.68 1.45 1.72 1.52 2.27 19.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5415 1.0957 0.9394 1.1873 1.1481 1.0892 1.0479 6.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.39 2.30 2.39 1.67 2.85 2.10 2.86 -
P/RPS 0.26 0.39 0.51 0.73 0.85 0.53 0.72 -15.60%
P/EPS 17.76 31.34 32.52 57.39 55.13 45.65 42.06 -13.37%
EY 5.63 3.19 3.08 1.74 1.81 2.19 2.38 15.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.05 1.27 0.70 0.83 0.64 0.91 -2.53%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 15/11/05 30/11/04 28/11/03 07/11/02 23/11/01 27/11/00 -
Price 2.55 2.15 2.47 1.78 2.84 2.34 2.76 -
P/RPS 0.28 0.37 0.52 0.78 0.85 0.59 0.70 -14.15%
P/EPS 18.95 29.29 33.61 61.17 54.93 50.87 40.59 -11.91%
EY 5.28 3.41 2.98 1.63 1.82 1.97 2.46 13.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.98 1.31 0.75 0.82 0.71 0.88 -0.96%

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