[MTRONIC] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
01-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -14.28%
YoY- 30.63%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 101,600 101,520 84,474 74,678 84,892 84,028 115,206 -8.05%
PBT 10,996 10,012 12,781 10,424 12,688 12,396 14,556 -17.09%
Tax -3,570 -3,532 -3,557 -2,889 -3,858 -4,036 -3,859 -5.07%
NP 7,426 6,480 9,224 7,534 8,830 8,360 10,697 -21.65%
-
NP to SH 7,486 6,480 9,249 7,569 8,830 8,360 10,697 -21.22%
-
Tax Rate 32.47% 35.28% 27.83% 27.71% 30.41% 32.56% 26.51% -
Total Cost 94,174 95,040 75,250 67,144 76,062 75,668 104,509 -6.72%
-
Net Worth 55,999 0 53,034 49,389 48,678 46,883 32,913 42.65%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,249 832 - - 1,265 -
Div Payout % - - 13.51% 11.00% - - 11.83% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 55,999 0 53,034 49,389 48,678 46,883 32,913 42.65%
NOSH 283,541 283,913 283,909 283,849 283,012 282,432 210,986 21.84%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.31% 6.38% 10.92% 10.09% 10.40% 9.95% 9.29% -
ROE 13.37% 0.00% 17.44% 15.33% 18.14% 17.83% 32.50% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.83 35.76 29.75 26.31 30.00 29.75 54.60 -24.54%
EPS 2.64 2.28 3.26 2.67 3.12 2.96 5.07 -35.35%
DPS 0.00 0.00 0.44 0.29 0.00 0.00 0.60 -
NAPS 0.1975 0.00 0.1868 0.174 0.172 0.166 0.156 17.07%
Adjusted Per Share Value based on latest NOSH - 280,444
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.64 6.63 5.52 4.88 5.54 5.49 7.52 -7.98%
EPS 0.49 0.42 0.60 0.49 0.58 0.55 0.70 -21.21%
DPS 0.00 0.00 0.08 0.05 0.00 0.00 0.08 -
NAPS 0.0366 0.00 0.0346 0.0323 0.0318 0.0306 0.0215 42.70%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.26 0.31 0.29 0.34 0.40 0.46 0.28 -
P/RPS 0.73 0.87 0.97 1.29 1.33 1.55 0.51 27.09%
P/EPS 9.85 13.58 8.90 12.75 12.82 15.54 5.52 47.27%
EY 10.15 7.36 11.23 7.84 7.80 6.43 18.11 -32.09%
DY 0.00 0.00 1.52 0.86 0.00 0.00 2.14 -
P/NAPS 1.32 0.00 1.55 1.95 2.33 2.77 1.79 -18.42%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 28/02/06 01/12/05 30/08/05 30/05/05 28/02/05 -
Price 0.34 0.25 0.29 0.29 0.36 0.41 0.53 -
P/RPS 0.95 0.70 0.97 1.10 1.20 1.38 0.97 -1.38%
P/EPS 12.88 10.95 8.90 10.88 11.54 13.85 10.45 15.00%
EY 7.77 9.13 11.23 9.20 8.67 7.22 9.57 -13.00%
DY 0.00 0.00 1.52 1.01 0.00 0.00 1.13 -
P/NAPS 1.72 0.00 1.55 1.67 2.09 2.47 3.40 -36.59%

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