[METECH] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[METECH] METECH GROUP BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 1684.88%
YoY- 102.83%
Quarter Report
Latest QR
Upcoming QR
METECH's Result
METECH's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 52,982 43,080 36,565 27,773 18,502 17,525 26,969 11.90%
PBT 1,356 2,881 -224 1,025 1,563 1,701 238 33.62%
Tax 493 19 293 338 -891 -1,684 -238 -
NP 1,849 2,900 69 1,363 672 17 0 -
-
NP to SH 1,037 1,603 69 1,363 672 17 -1,219 -
-
Tax Rate -36.36% -0.66% - -32.98% 57.01% 99.00% 100.00% -
Total Cost 51,133 40,180 36,496 26,410 17,830 17,508 26,969 11.24%
-
Net Worth 49,014 74,482 42,211 40,849 35,978 46,819 47,063 0.67%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 810 809 608 - - 566 540 6.98%
Div Payout % 78.12% 50.50% 882.35% - - 3,333.33% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 49,014 74,482 42,211 40,849 35,978 46,819 47,063 0.67%
NOSH 40,507 40,479 40,588 40,445 17,989 18,888 18,005 14.46%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.49% 6.73% 0.19% 4.91% 3.63% 0.10% 0.00% -
ROE 2.12% 2.15% 0.16% 3.34% 1.87% 0.04% -2.59% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 130.79 106.42 90.09 68.67 102.85 92.78 149.78 -2.23%
EPS 2.56 3.96 0.17 3.37 1.66 0.09 -6.77 -
DPS 2.00 2.00 1.50 0.00 0.00 3.00 3.00 -6.53%
NAPS 1.21 1.84 1.04 1.01 2.00 2.4787 2.6138 -12.04%
Adjusted Per Share Value based on latest NOSH - 40,445
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 13.06 10.62 9.02 6.85 4.56 4.32 6.65 11.90%
EPS 0.26 0.40 0.02 0.34 0.17 0.00 -0.30 -
DPS 0.20 0.20 0.15 0.00 0.00 0.14 0.13 7.44%
NAPS 0.1209 0.1837 0.1041 0.1007 0.0887 0.1154 0.116 0.69%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.55 0.34 0.70 1.05 0.00 0.00 0.00 -
P/RPS 0.42 0.32 0.78 1.53 0.00 0.00 0.00 -
P/EPS 21.48 8.59 411.76 31.16 0.00 0.00 0.00 -
EY 4.65 11.65 0.24 3.21 0.00 0.00 0.00 -
DY 3.64 5.88 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.18 0.67 1.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 03/03/05 26/02/04 27/02/03 28/02/02 06/04/01 -
Price 0.62 0.44 0.70 1.08 1.76 0.00 0.00 -
P/RPS 0.47 0.41 0.78 1.57 1.71 0.00 0.00 -
P/EPS 24.22 11.11 411.76 32.05 47.11 0.00 0.00 -
EY 4.13 9.00 0.24 3.12 2.12 0.00 0.00 -
DY 3.23 4.55 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.24 0.67 1.07 0.88 0.00 0.00 -

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