[METECH] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[METECH] METECH GROUP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 335.6%
YoY- 2223.19%
Quarter Report
Latest QR
Upcoming QR
METECH's Result
METECH's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 46,706 57,429 52,982 43,080 36,565 27,773 18,502 16.67%
PBT -3,460 5,623 1,356 2,881 -224 1,025 1,563 -
Tax -973 -686 493 19 293 338 -891 1.47%
NP -4,433 4,937 1,849 2,900 69 1,363 672 -
-
NP to SH -3,899 4,220 1,037 1,603 69 1,363 672 -
-
Tax Rate - 12.20% -36.36% -0.66% - -32.98% 57.01% -
Total Cost 51,139 52,492 51,133 40,180 36,496 26,410 17,830 19.17%
-
Net Worth 54,658 53,053 49,014 74,482 42,211 40,849 35,978 7.21%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 1,619 810 809 608 - - -
Div Payout % - 38.39% 78.12% 50.50% 882.35% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 54,658 53,053 49,014 74,482 42,211 40,849 35,978 7.21%
NOSH 40,488 40,499 40,507 40,479 40,588 40,445 17,989 14.46%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -9.49% 8.60% 3.49% 6.73% 0.19% 4.91% 3.63% -
ROE -7.13% 7.95% 2.12% 2.15% 0.16% 3.34% 1.87% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 115.36 141.80 130.79 106.42 90.09 68.67 102.85 1.92%
EPS -9.63 10.42 2.56 3.96 0.17 3.37 1.66 -
DPS 0.00 4.00 2.00 2.00 1.50 0.00 0.00 -
NAPS 1.35 1.31 1.21 1.84 1.04 1.01 2.00 -6.33%
Adjusted Per Share Value based on latest NOSH - 40,479
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 11.52 14.16 13.06 10.62 9.02 6.85 4.56 16.68%
EPS -0.96 1.04 0.26 0.40 0.02 0.34 0.17 -
DPS 0.00 0.40 0.20 0.20 0.15 0.00 0.00 -
NAPS 0.1348 0.1308 0.1209 0.1837 0.1041 0.1007 0.0887 7.21%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.35 0.41 0.55 0.34 0.70 1.05 0.00 -
P/RPS 0.30 0.29 0.42 0.32 0.78 1.53 0.00 -
P/EPS -3.63 3.93 21.48 8.59 411.76 31.16 0.00 -
EY -27.51 25.41 4.65 11.65 0.24 3.21 0.00 -
DY 0.00 9.76 3.64 5.88 2.14 0.00 0.00 -
P/NAPS 0.26 0.31 0.45 0.18 0.67 1.04 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 28/02/07 23/02/06 03/03/05 26/02/04 27/02/03 -
Price 0.25 0.44 0.62 0.44 0.70 1.08 1.76 -
P/RPS 0.22 0.31 0.47 0.41 0.78 1.57 1.71 -28.92%
P/EPS -2.60 4.22 24.22 11.11 411.76 32.05 47.11 -
EY -38.52 23.68 4.13 9.00 0.24 3.12 2.12 -
DY 0.00 9.09 3.23 4.55 2.14 0.00 0.00 -
P/NAPS 0.19 0.34 0.51 0.24 0.67 1.07 0.88 -22.52%

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