[METROD] QoQ Quarter Result on 30-Jun-2023 [#2]

Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 4918.09%
YoY- 80.11%
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,328,215 1,113,089 1,224,539 1,117,572 902,272 903,025 920,706 27.64%
PBT 6,400 -6,710 515 1,226 5,653 14,525 438 496.70%
Tax -273 13,175 519 2,434 -584 -3,346 2,176 -
NP 6,127 6,465 1,034 3,660 5,069 11,179 2,614 76.36%
-
NP to SH 2,892 3,036 3,736 4,717 94 9,566 763 142.90%
-
Tax Rate 4.27% - -100.78% -198.53% 10.33% 23.04% -496.80% -
Total Cost 1,322,088 1,106,624 1,223,505 1,113,912 897,203 891,846 918,092 27.49%
-
Net Worth 554,399 539,015 426,744 421,871 413,220 412,296 405,216 23.21%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 554,399 539,015 426,744 421,871 413,220 412,296 405,216 23.21%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 0.46% 0.58% 0.08% 0.33% 0.56% 1.24% 0.28% -
ROE 0.52% 0.56% 0.88% 1.12% 0.02% 2.32% 0.19% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 1,106.85 927.57 1,020.45 931.31 751.89 752.52 767.26 27.64%
EPS 2.41 2.53 3.11 3.93 0.08 7.97 0.64 141.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.62 4.4918 3.5562 3.5156 3.4435 3.4358 3.3768 23.21%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 1,106.85 927.57 1,020.45 931.31 751.89 752.52 767.26 27.64%
EPS 2.41 2.53 3.11 3.93 0.08 7.97 0.64 141.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.62 4.4918 3.5562 3.5156 3.4435 3.4358 3.3768 23.21%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.30 1.20 1.27 1.24 1.25 1.22 1.20 -
P/RPS 0.12 0.13 0.12 0.13 0.17 0.16 0.16 -17.43%
P/EPS 53.94 47.43 40.79 31.55 1,595.74 15.30 188.73 -56.57%
EY 1.85 2.11 2.45 3.17 0.06 6.53 0.53 129.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.36 0.35 0.36 0.36 0.36 -15.41%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 28/02/24 21/11/23 28/08/23 30/05/23 28/02/23 25/11/22 -
Price 1.48 1.26 1.30 1.23 1.30 1.22 1.16 -
P/RPS 0.13 0.14 0.13 0.13 0.17 0.16 0.15 -9.09%
P/EPS 61.41 49.80 41.76 31.29 1,659.57 15.30 182.44 -51.57%
EY 1.63 2.01 2.39 3.20 0.06 6.53 0.55 106.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.37 0.35 0.38 0.36 0.34 -3.95%

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