[MTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -95.33%
YoY- 121.75%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 33,057 24,332 15,183 8,019 31,048 23,901 18,705 46.02%
PBT 1,856 555 512 241 5,098 5,017 4,494 -44.45%
Tax -615 -5 -76 0 30 -104 -104 225.95%
NP 1,241 550 436 241 5,128 4,913 4,390 -56.82%
-
NP to SH 1,241 550 436 241 5,160 5,189 4,470 -57.34%
-
Tax Rate 33.14% 0.90% 14.84% 0.00% -0.59% 2.07% 2.31% -
Total Cost 31,816 23,782 14,747 7,778 25,920 18,988 14,315 70.06%
-
Net Worth 49,576 48,125 50,866 55,429 45,446 39,233 37,675 20.02%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 49,576 48,125 50,866 55,429 45,446 39,233 37,675 20.02%
NOSH 708,235 687,500 726,666 803,333 649,240 632,804 638,571 7.12%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.75% 2.26% 2.87% 3.01% 16.52% 20.56% 23.47% -
ROE 2.50% 1.14% 0.86% 0.43% 11.35% 13.23% 11.86% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.67 3.54 2.09 1.00 4.78 3.78 2.93 36.33%
EPS 0.19 0.08 0.08 0.03 0.81 0.82 0.70 -57.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.069 0.07 0.062 0.059 12.03%
Adjusted Per Share Value based on latest NOSH - 803,333
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.16 1.59 0.99 0.52 2.03 1.56 1.22 46.19%
EPS 0.08 0.04 0.03 0.02 0.34 0.34 0.29 -57.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.0314 0.0332 0.0362 0.0297 0.0256 0.0246 20.09%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.085 0.095 0.095 0.10 0.095 0.11 0.105 -
P/RPS 1.82 2.68 4.55 10.02 1.99 2.91 3.58 -36.22%
P/EPS 48.51 118.75 158.33 333.33 11.95 13.41 15.00 118.22%
EY 2.06 0.84 0.63 0.30 8.37 7.45 6.67 -54.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.36 1.36 1.45 1.36 1.77 1.78 -22.63%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 21/08/14 22/05/14 28/02/14 21/11/13 23/08/13 -
Price 0.09 0.085 0.115 0.10 0.10 0.095 0.105 -
P/RPS 1.93 2.40 5.50 10.02 2.09 2.52 3.58 -33.68%
P/EPS 51.36 106.25 191.67 333.33 12.58 11.59 15.00 126.66%
EY 1.95 0.94 0.52 0.30 7.95 8.63 6.67 -55.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.21 1.64 1.45 1.43 1.53 1.78 -19.27%

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