[MTRONIC] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 62.92%
YoY- -13.54%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 81,335 50,800 25,380 84,474 56,009 42,446 21,007 146.36%
PBT 8,778 5,498 2,503 12,781 7,818 6,344 3,099 100.06%
Tax -2,692 -1,785 -883 -3,557 -2,167 -1,929 -1,009 92.24%
NP 6,086 3,713 1,620 9,224 5,651 4,415 2,090 103.78%
-
NP to SH 6,137 3,743 1,620 9,249 5,677 4,415 2,090 104.92%
-
Tax Rate 30.67% 32.47% 35.28% 27.83% 27.72% 30.41% 32.56% -
Total Cost 75,249 47,087 23,760 75,250 50,358 38,031 18,917 150.84%
-
Net Worth 58,619 55,999 0 53,034 49,389 48,678 46,883 16.04%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 1,249 624 - - -
Div Payout % - - - 13.51% 11.00% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 58,619 55,999 0 53,034 49,389 48,678 46,883 16.04%
NOSH 284,148 283,541 283,913 283,909 283,850 283,012 282,432 0.40%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.48% 7.31% 6.38% 10.92% 10.09% 10.40% 9.95% -
ROE 10.47% 6.68% 0.00% 17.44% 11.49% 9.07% 4.46% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.62 17.92 8.94 29.75 19.73 15.00 7.44 145.30%
EPS 2.16 1.32 0.57 3.26 2.00 1.56 0.74 104.11%
DPS 0.00 0.00 0.00 0.44 0.22 0.00 0.00 -
NAPS 0.2063 0.1975 0.00 0.1868 0.174 0.172 0.166 15.57%
Adjusted Per Share Value based on latest NOSH - 284,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.31 3.32 1.66 5.52 3.66 2.77 1.37 146.54%
EPS 0.40 0.24 0.11 0.60 0.37 0.29 0.14 101.22%
DPS 0.00 0.00 0.00 0.08 0.04 0.00 0.00 -
NAPS 0.0383 0.0366 0.00 0.0346 0.0323 0.0318 0.0306 16.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.32 0.26 0.31 0.29 0.34 0.40 0.46 -
P/RPS 1.12 1.45 3.47 0.97 1.72 2.67 6.18 -67.94%
P/EPS 14.82 19.70 54.33 8.90 17.00 25.64 62.16 -61.51%
EY 6.75 5.08 1.84 11.23 5.88 3.90 1.61 159.78%
DY 0.00 0.00 0.00 1.52 0.65 0.00 0.00 -
P/NAPS 1.55 1.32 0.00 1.55 1.95 2.33 2.77 -32.07%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 29/05/06 28/02/06 01/12/05 30/08/05 30/05/05 -
Price 0.41 0.34 0.25 0.29 0.29 0.36 0.41 -
P/RPS 1.43 1.90 2.80 0.97 1.47 2.40 5.51 -59.27%
P/EPS 18.98 25.76 43.81 8.90 14.50 23.08 55.41 -51.01%
EY 5.27 3.88 2.28 11.23 6.90 4.33 1.80 104.52%
DY 0.00 0.00 0.00 1.52 0.76 0.00 0.00 -
P/NAPS 1.99 1.72 0.00 1.55 1.67 2.09 2.47 -13.40%

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