[METROD] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 149.0%
YoY- -13.54%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 174,234 534,106 384,520 246,928 112,918 504,866 389,843 -41.51%
PBT 2,427 8,588 6,014 3,973 1,940 10,492 7,805 -54.06%
Tax -151 27 85 382 -191 -463 -702 -64.06%
NP 2,276 8,615 6,099 4,355 1,749 10,029 7,103 -53.14%
-
NP to SH 2,276 8,615 6,099 4,355 1,749 10,029 7,103 -53.14%
-
Tax Rate 6.22% -0.31% -1.41% -9.61% 9.85% 4.41% 8.99% -
Total Cost 171,958 525,491 378,421 242,573 111,169 494,837 382,740 -41.31%
-
Net Worth 146,006 143,485 142,567 145,658 142,842 139,428 137,884 3.88%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 4,799 - - - 4,798 - -
Div Payout % - 55.71% - - - 47.85% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 146,006 143,485 142,567 145,658 142,842 139,428 137,884 3.88%
NOSH 60,052 59,993 59,970 59,986 59,897 59,982 39,994 31.09%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.31% 1.61% 1.59% 1.76% 1.55% 1.99% 1.82% -
ROE 1.56% 6.00% 4.28% 2.99% 1.22% 7.19% 5.15% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 290.13 890.28 641.18 411.64 188.52 841.69 974.74 -55.38%
EPS 3.79 14.36 10.17 7.26 2.92 16.72 17.76 -64.25%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.4313 2.3917 2.3773 2.4282 2.3848 2.3245 3.4476 -20.75%
Adjusted Per Share Value based on latest NOSH - 60,046
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 145.26 445.29 320.58 205.87 94.14 420.91 325.01 -41.51%
EPS 1.90 7.18 5.08 3.63 1.46 8.36 5.92 -53.09%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.2173 1.1962 1.1886 1.2144 1.1909 1.1624 1.1496 3.88%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.34 1.61 1.67 1.78 1.56 1.70 2.85 -
P/RPS 0.81 0.18 0.26 0.43 0.83 0.20 0.29 98.20%
P/EPS 61.74 11.21 16.42 24.52 53.42 10.17 16.05 145.30%
EY 1.62 8.92 6.09 4.08 1.87 9.84 6.23 -59.22%
DY 0.00 4.97 0.00 0.00 0.00 4.71 0.00 -
P/NAPS 0.96 0.67 0.70 0.73 0.65 0.73 0.83 10.17%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 28/11/03 28/08/03 30/05/03 27/02/03 07/11/02 -
Price 2.16 1.82 1.78 1.80 1.90 1.56 2.84 -
P/RPS 0.74 0.20 0.28 0.44 1.01 0.19 0.29 86.62%
P/EPS 56.99 12.67 17.50 24.79 65.07 9.33 15.99 133.14%
EY 1.75 7.89 5.71 4.03 1.54 10.72 6.25 -57.16%
DY 0.00 4.40 0.00 0.00 0.00 5.13 0.00 -
P/NAPS 0.89 0.76 0.75 0.74 0.80 0.67 0.82 5.60%

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