[MTRONIC] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -67.09%
YoY- 46.26%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 28,465 13,563 21,439 21,007 36,498 32,966 39,539 -19.62%
PBT 4,963 1,474 3,245 3,099 8,240 1,770 3,888 17.62%
Tax -1,391 -238 -920 -1,009 -1,889 -546 -1,202 10.19%
NP 3,572 1,236 2,325 2,090 6,351 1,224 2,686 20.86%
-
NP to SH 3,572 1,262 2,325 2,090 6,351 1,224 2,686 20.86%
-
Tax Rate 28.03% 16.15% 28.35% 32.56% 22.92% 30.85% 30.92% -
Total Cost 24,893 12,327 19,114 18,917 30,147 31,742 36,853 -22.96%
-
Net Worth 53,051 48,797 48,768 46,883 32,915 25,221 17,906 105.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 624 616 - - 632 - - -
Div Payout % 17.49% 48.89% - - 9.97% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 53,051 48,797 48,768 46,883 32,915 25,221 17,906 105.87%
NOSH 284,000 280,444 283,536 282,432 210,996 185,454 137,743 61.78%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.55% 9.11% 10.84% 9.95% 17.40% 3.71% 6.79% -
ROE 6.73% 2.59% 4.77% 4.46% 19.29% 4.85% 15.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.02 4.84 7.56 7.44 17.30 17.78 28.70 -50.32%
EPS 1.26 0.45 0.82 0.74 3.01 0.66 1.95 -25.19%
DPS 0.22 0.22 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.1868 0.174 0.172 0.166 0.156 0.136 0.13 27.25%
Adjusted Per Share Value based on latest NOSH - 282,432
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.86 0.89 1.40 1.37 2.38 2.15 2.58 -19.55%
EPS 0.23 0.08 0.15 0.14 0.41 0.08 0.18 17.69%
DPS 0.04 0.04 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.0346 0.0319 0.0319 0.0306 0.0215 0.0165 0.0117 105.62%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.29 0.34 0.40 0.46 0.28 0.31 0.29 -
P/RPS 2.89 7.03 5.29 6.18 1.62 1.74 1.01 101.16%
P/EPS 23.06 75.56 48.78 62.16 9.30 46.97 14.87 33.87%
EY 4.34 1.32 2.05 1.61 10.75 2.13 6.72 -25.22%
DY 0.76 0.65 0.00 0.00 1.07 0.00 0.00 -
P/NAPS 1.55 1.95 2.33 2.77 1.79 2.28 2.23 -21.48%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 01/12/05 30/08/05 30/05/05 28/02/05 22/11/04 26/08/04 -
Price 0.29 0.29 0.36 0.41 0.53 0.29 0.37 -
P/RPS 2.89 6.00 4.76 5.51 3.06 1.63 1.29 70.96%
P/EPS 23.06 64.44 43.90 55.41 17.61 43.94 18.97 13.86%
EY 4.34 1.55 2.28 1.80 5.68 2.28 5.27 -12.10%
DY 0.76 0.76 0.00 0.00 0.57 0.00 0.00 -
P/NAPS 1.55 1.67 2.09 2.47 3.40 2.13 2.85 -33.29%

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