[METROD] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -20.8%
YoY- 389.65%
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,430,370 1,328,215 1,113,089 1,224,539 1,117,572 902,272 903,025 35.92%
PBT 2,830 6,400 -6,710 515 1,226 5,653 14,525 -66.42%
Tax -869 -273 13,175 519 2,434 -584 -3,346 -59.32%
NP 1,961 6,127 6,465 1,034 3,660 5,069 11,179 -68.69%
-
NP to SH 6,927 2,892 3,036 3,736 4,717 94 9,566 -19.37%
-
Tax Rate 30.71% 4.27% - -100.78% -198.53% 10.33% 23.04% -
Total Cost 1,428,409 1,322,088 1,106,624 1,223,505 1,113,912 897,203 891,846 36.93%
-
Net Worth 561,240 554,399 539,015 426,744 421,871 413,220 412,296 22.84%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 561,240 554,399 539,015 426,744 421,871 413,220 412,296 22.84%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 0.14% 0.46% 0.58% 0.08% 0.33% 0.56% 1.24% -
ROE 1.23% 0.52% 0.56% 0.88% 1.12% 0.02% 2.32% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 1,191.98 1,106.85 927.57 1,020.45 931.31 751.89 752.52 35.92%
EPS 5.77 2.41 2.53 3.11 3.93 0.08 7.97 -19.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.677 4.62 4.4918 3.5562 3.5156 3.4435 3.4358 22.84%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 1,191.98 1,106.85 927.57 1,020.45 931.31 751.89 752.52 35.92%
EPS 5.77 2.41 2.53 3.11 3.93 0.08 7.97 -19.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.677 4.62 4.4918 3.5562 3.5156 3.4435 3.4358 22.84%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.52 1.30 1.20 1.27 1.24 1.25 1.22 -
P/RPS 0.13 0.12 0.13 0.12 0.13 0.17 0.16 -12.93%
P/EPS 26.33 53.94 47.43 40.79 31.55 1,595.74 15.30 43.65%
EY 3.80 1.85 2.11 2.45 3.17 0.06 6.53 -30.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.27 0.36 0.35 0.36 0.36 -7.55%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 28/02/24 21/11/23 28/08/23 30/05/23 28/02/23 -
Price 1.44 1.48 1.26 1.30 1.23 1.30 1.22 -
P/RPS 0.12 0.13 0.14 0.13 0.13 0.17 0.16 -17.46%
P/EPS 24.95 61.41 49.80 41.76 31.29 1,659.57 15.30 38.58%
EY 4.01 1.63 2.01 2.39 3.20 0.06 6.53 -27.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.28 0.37 0.35 0.38 0.36 -9.49%

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