[MTRONIC] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 15.57%
YoY- -894.55%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 28,112 28,298 30,969 41,593 43,819 44,929 49,710 -31.63%
PBT 6,402 4,898 427 -27,100 -32,617 -24,413 -22,539 -
Tax 30 230 -1,012 -1,018 -730 -930 -910 -
NP 6,432 5,128 -585 -28,118 -33,347 -25,343 -23,449 -
-
NP to SH 6,509 5,160 157 -28,278 -33,494 -25,894 -24,467 -
-
Tax Rate -0.47% -4.70% 237.00% - - - - -
Total Cost 21,680 23,170 31,554 69,711 77,166 70,272 73,159 -55.58%
-
Net Worth 55,429 42,000 40,525 37,397 35,456 34,504 26,828 62.28%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 55,429 42,000 40,525 37,397 35,456 34,504 26,828 62.28%
NOSH 803,333 600,000 653,636 633,863 651,764 635,443 634,233 17.08%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 22.88% 18.12% -1.89% -67.60% -76.10% -56.41% -47.17% -
ROE 11.74% 12.29% 0.39% -75.61% -94.47% -75.05% -91.20% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.50 4.72 4.74 6.56 6.72 7.07 7.84 -41.61%
EPS 0.81 0.86 0.02 -4.46 -5.14 -4.07 -3.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.07 0.062 0.059 0.0544 0.0543 0.0423 38.61%
Adjusted Per Share Value based on latest NOSH - 633,863
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.72 1.73 1.89 2.54 2.67 2.74 3.03 -31.46%
EPS 0.40 0.31 0.01 -1.73 -2.04 -1.58 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0338 0.0256 0.0247 0.0228 0.0216 0.0211 0.0164 62.02%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.10 0.095 0.11 0.105 0.10 0.12 0.09 -
P/RPS 2.86 2.01 2.32 1.60 1.49 1.70 1.15 83.66%
P/EPS 12.34 11.05 457.96 -2.35 -1.95 -2.94 -2.33 -
EY 8.10 9.05 0.22 -42.49 -51.39 -33.96 -42.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.36 1.77 1.78 1.84 2.21 2.13 -22.63%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 28/02/14 21/11/13 23/08/13 31/05/13 28/02/13 29/11/12 -
Price 0.10 0.10 0.095 0.105 0.11 0.10 0.13 -
P/RPS 2.86 2.12 2.01 1.60 1.64 1.41 1.66 43.76%
P/EPS 12.34 11.63 395.51 -2.35 -2.14 -2.45 -3.37 -
EY 8.10 8.60 0.25 -42.49 -46.72 -40.75 -29.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.43 1.53 1.78 2.02 1.84 3.07 -39.37%

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