[MTRONIC] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -7.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 84,892 84,028 115,206 104,944 91,482 140,804 0 -
PBT 12,688 12,396 14,556 8,421 9,092 7,924 0 -
Tax -3,858 -4,036 -3,859 -2,626 -2,848 -6,180 0 -
NP 8,830 8,360 10,697 5,794 6,244 1,744 0 -
-
NP to SH 8,830 8,360 10,697 5,794 6,244 5,716 0 -
-
Tax Rate 30.41% 32.56% 26.51% 31.18% 31.32% 77.99% - -
Total Cost 76,062 75,668 104,509 99,149 85,238 139,060 0 -
-
Net Worth 48,678 46,883 32,913 25,367 17,879 10,744 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,265 - - - - -
Div Payout % - - 11.83% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 48,678 46,883 32,913 25,367 17,879 10,744 0 -
NOSH 283,012 282,432 210,986 186,523 137,533 107,443 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.40% 9.95% 9.29% 5.52% 6.83% 1.24% 0.00% -
ROE 18.14% 17.83% 32.50% 22.84% 34.92% 53.20% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.00 29.75 54.60 56.26 66.52 131.05 0.00 -
EPS 3.12 2.96 5.07 3.11 4.54 5.32 0.00 -
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.172 0.166 0.156 0.136 0.13 0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 185,454
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.54 5.49 7.52 6.85 5.97 9.20 0.00 -
EPS 0.58 0.55 0.70 0.38 0.41 0.37 0.00 -
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0306 0.0215 0.0166 0.0117 0.007 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - - -
Price 0.40 0.46 0.28 0.31 0.29 0.00 0.00 -
P/RPS 1.33 1.55 0.51 0.55 0.44 0.00 0.00 -
P/EPS 12.82 15.54 5.52 9.98 6.39 0.00 0.00 -
EY 7.80 6.43 18.11 10.02 15.66 0.00 0.00 -
DY 0.00 0.00 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.77 1.79 2.28 2.23 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 22/11/04 26/08/04 28/05/04 - -
Price 0.36 0.41 0.53 0.29 0.37 0.28 0.00 -
P/RPS 1.20 1.38 0.97 0.52 0.56 0.21 0.00 -
P/EPS 11.54 13.85 10.45 9.33 8.15 5.26 0.00 -
EY 8.67 7.22 9.57 10.71 12.27 19.00 0.00 -
DY 0.00 0.00 1.13 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.47 3.40 2.13 2.85 2.80 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