[MTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 95.72%
YoY- -117.07%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 31,048 23,901 18,705 8,205 36,148 35,112 19,291 37.21%
PBT 5,098 5,017 4,494 -1,263 -26,761 -20,022 6,982 -18.86%
Tax 30 -104 -104 200 1,418 178 184 -70.05%
NP 5,128 4,913 4,390 -1,063 -25,343 -19,844 7,166 -19.94%
-
NP to SH 5,160 5,189 4,470 -1,108 -25,894 -20,862 6,855 -17.20%
-
Tax Rate -0.59% 2.07% 2.31% - - - -2.64% -
Total Cost 25,920 18,988 14,315 9,268 61,491 54,956 12,125 65.71%
-
Net Worth 45,446 39,233 37,675 35,456 34,255 26,822 56,172 -13.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 45,446 39,233 37,675 35,456 34,255 26,822 56,172 -13.14%
NOSH 649,240 632,804 638,571 651,764 634,362 634,103 634,722 1.51%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.52% 20.56% 23.47% -12.96% -70.11% -56.52% 37.15% -
ROE 11.35% 13.23% 11.86% -3.13% -75.59% -77.78% 12.20% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.78 3.78 2.93 1.26 5.70 5.54 3.04 35.10%
EPS 0.81 0.82 0.70 -0.17 -4.08 -3.29 1.08 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.062 0.059 0.0544 0.054 0.0423 0.0885 -14.43%
Adjusted Per Share Value based on latest NOSH - 651,764
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.03 1.56 1.22 0.54 2.36 2.29 1.26 37.31%
EPS 0.34 0.34 0.29 -0.07 -1.69 -1.36 0.45 -17.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0297 0.0256 0.0246 0.0232 0.0224 0.0175 0.0367 -13.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.095 0.11 0.105 0.10 0.12 0.09 0.12 -
P/RPS 1.99 2.91 3.58 7.94 2.11 1.63 3.95 -36.60%
P/EPS 11.95 13.41 15.00 -58.82 -2.94 -2.74 11.11 4.96%
EY 8.37 7.45 6.67 -1.70 -34.02 -36.56 9.00 -4.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.77 1.78 1.84 2.22 2.13 1.36 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 23/08/13 31/05/13 28/02/13 29/11/12 29/08/12 -
Price 0.10 0.095 0.105 0.11 0.10 0.13 0.09 -
P/RPS 2.09 2.52 3.58 8.74 1.75 2.35 2.96 -20.65%
P/EPS 12.58 11.59 15.00 -64.71 -2.45 -3.95 8.33 31.53%
EY 7.95 8.63 6.67 -1.55 -40.82 -25.31 12.00 -23.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.53 1.78 2.02 1.85 3.07 1.02 25.18%

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