[METROD] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 157.69%
YoY- 40.83%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 763,015 697,799 420,850 439,765 456,395 314,542 274,103 18.59%
PBT -11,524 161 77 9,513 7,700 5,630 -698 59.53%
Tax 215 -1,016 -793 -1,017 -1,667 -1,115 -1,386 -
NP -11,309 -855 -716 8,496 6,033 4,515 -2,084 32.54%
-
NP to SH -8,084 2,758 3,918 8,496 6,033 4,515 -2,084 25.33%
-
Tax Rate - 631.06% 1,029.87% 10.69% 21.65% 19.80% - -
Total Cost 774,324 698,654 421,566 431,269 450,362 310,027 276,187 18.73%
-
Net Worth 408,948 491,963 481,440 401,135 384,371 382,908 377,123 1.35%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 408,948 491,963 481,440 401,135 384,371 382,908 377,123 1.35%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -1.48% -0.12% -0.17% 1.93% 1.32% 1.44% -0.76% -
ROE -1.98% 0.56% 0.81% 2.12% 1.57% 1.18% -0.55% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 635.85 581.50 350.71 366.47 380.33 262.12 228.42 18.59%
EPS -6.74 2.30 3.27 7.08 5.03 3.76 -1.74 25.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4079 4.0997 4.012 3.3428 3.2031 3.1909 3.1427 1.35%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 636.13 581.76 350.87 366.64 380.50 262.24 228.52 18.59%
EPS -6.74 2.30 3.27 7.08 5.03 3.76 -1.74 25.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4094 4.1015 4.0138 3.3443 3.2045 3.1923 3.1441 1.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.67 1.74 1.79 1.80 2.00 1.80 1.78 -
P/RPS 0.26 0.30 0.51 0.49 0.53 0.69 0.78 -16.72%
P/EPS -24.79 75.71 54.82 25.42 39.78 47.84 -102.50 -21.05%
EY -4.03 1.32 1.82 3.93 2.51 2.09 -0.98 26.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.45 0.54 0.62 0.56 0.57 -2.48%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 19/11/18 24/11/17 24/11/16 27/11/15 24/11/14 25/11/13 23/11/12 -
Price 1.60 1.70 1.78 1.86 1.95 1.82 1.80 -
P/RPS 0.25 0.29 0.51 0.51 0.51 0.69 0.79 -17.44%
P/EPS -23.75 73.97 54.52 26.27 38.79 48.37 -103.65 -21.76%
EY -4.21 1.35 1.83 3.81 2.58 2.07 -0.96 27.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.44 0.56 0.61 0.57 0.57 -3.16%

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