[METECH] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[METECH] METECH GROUP BHD
Announcement Date
03-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -93.69%
YoY- -94.94%
Quarter Report
Latest QR
Upcoming QR
METECH's Result
METECH's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 57,429 52,982 43,080 36,565 27,773 18,502 17,525 21.86%
PBT 5,623 1,356 2,881 -224 1,025 1,563 1,701 22.04%
Tax -686 493 19 293 338 -891 -1,684 -13.89%
NP 4,937 1,849 2,900 69 1,363 672 17 157.22%
-
NP to SH 4,220 1,037 1,603 69 1,363 672 17 150.58%
-
Tax Rate 12.20% -36.36% -0.66% - -32.98% 57.01% 99.00% -
Total Cost 52,492 51,133 40,180 36,496 26,410 17,830 17,508 20.07%
-
Net Worth 53,053 49,014 74,482 42,211 40,849 35,978 46,819 2.10%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 1,619 810 809 608 - - 566 19.13%
Div Payout % 38.39% 78.12% 50.50% 882.35% - - 3,333.33% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 53,053 49,014 74,482 42,211 40,849 35,978 46,819 2.10%
NOSH 40,499 40,507 40,479 40,588 40,445 17,989 18,888 13.54%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.60% 3.49% 6.73% 0.19% 4.91% 3.63% 0.10% -
ROE 7.95% 2.12% 2.15% 0.16% 3.34% 1.87% 0.04% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 141.80 130.79 106.42 90.09 68.67 102.85 92.78 7.32%
EPS 10.42 2.56 3.96 0.17 3.37 1.66 0.09 120.68%
DPS 4.00 2.00 2.00 1.50 0.00 0.00 3.00 4.90%
NAPS 1.31 1.21 1.84 1.04 1.01 2.00 2.4787 -10.07%
Adjusted Per Share Value based on latest NOSH - 40,588
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 14.16 13.06 10.62 9.02 6.85 4.56 4.32 21.86%
EPS 1.04 0.26 0.40 0.02 0.34 0.17 0.00 -
DPS 0.40 0.20 0.20 0.15 0.00 0.00 0.14 19.11%
NAPS 0.1308 0.1209 0.1837 0.1041 0.1007 0.0887 0.1154 2.10%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 0.41 0.55 0.34 0.70 1.05 0.00 0.00 -
P/RPS 0.29 0.42 0.32 0.78 1.53 0.00 0.00 -
P/EPS 3.93 21.48 8.59 411.76 31.16 0.00 0.00 -
EY 25.41 4.65 11.65 0.24 3.21 0.00 0.00 -
DY 9.76 3.64 5.88 2.14 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.18 0.67 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 23/02/06 03/03/05 26/02/04 27/02/03 28/02/02 -
Price 0.44 0.62 0.44 0.70 1.08 1.76 0.00 -
P/RPS 0.31 0.47 0.41 0.78 1.57 1.71 0.00 -
P/EPS 4.22 24.22 11.11 411.76 32.05 47.11 0.00 -
EY 23.68 4.13 9.00 0.24 3.12 2.12 0.00 -
DY 9.09 3.23 4.55 2.14 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.24 0.67 1.07 0.88 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