[METROD] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 334.92%
YoY- -94.88%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 356,306 314,542 341,480 287,517 303,367 274,103 289,455 14.81%
PBT 2,948 5,630 6,137 3,295 -1,077 -698 2,308 17.67%
Tax -563 -1,115 -668 -779 6 -1,386 723 -
NP 2,385 4,515 5,469 2,516 -1,071 -2,084 3,031 -14.73%
-
NP to SH 2,385 4,515 5,469 2,516 -1,071 -2,084 3,031 -14.73%
-
Tax Rate 19.10% 19.80% 10.88% 23.64% - - -31.33% -
Total Cost 353,921 310,027 336,011 285,001 304,438 276,187 286,424 15.10%
-
Net Worth 386,196 382,908 383,759 376,776 374,880 377,123 386,831 -0.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,200 - - - 7,200 - - -
Div Payout % 301.89% - - - 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 386,196 382,908 383,759 376,776 374,880 377,123 386,831 -0.10%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.67% 1.44% 1.60% 0.88% -0.35% -0.76% 1.05% -
ROE 0.62% 1.18% 1.43% 0.67% -0.29% -0.55% 0.78% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 296.92 262.12 284.57 239.60 252.81 228.42 241.21 14.81%
EPS 1.99 3.76 4.56 2.10 -0.89 -1.74 2.53 -14.75%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.2183 3.1909 3.198 3.1398 3.124 3.1427 3.2236 -0.10%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 297.05 262.24 284.69 239.70 252.92 228.52 241.32 14.81%
EPS 1.99 3.76 4.56 2.10 -0.89 -1.74 2.53 -14.75%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.2197 3.1923 3.1994 3.1412 3.1254 3.1441 3.225 -0.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.83 1.80 1.75 1.80 1.76 1.78 1.80 -
P/RPS 0.62 0.69 0.61 0.75 0.70 0.78 0.75 -11.88%
P/EPS 92.08 47.84 38.40 85.85 -197.20 -102.50 71.26 18.57%
EY 1.09 2.09 2.60 1.16 -0.51 -0.98 1.40 -15.32%
DY 3.28 0.00 0.00 0.00 3.41 0.00 0.00 -
P/NAPS 0.57 0.56 0.55 0.57 0.56 0.57 0.56 1.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 29/08/13 23/05/13 21/02/13 23/11/12 22/08/12 -
Price 1.92 1.82 1.75 1.79 1.63 1.80 1.90 -
P/RPS 0.65 0.69 0.61 0.75 0.64 0.79 0.79 -12.16%
P/EPS 96.60 48.37 38.40 85.37 -182.63 -103.65 75.22 18.09%
EY 1.04 2.07 2.60 1.17 -0.55 -0.96 1.33 -15.08%
DY 3.13 0.00 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 0.60 0.57 0.55 0.57 0.52 0.57 0.59 1.12%

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