[MTRONIC] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 100.56%
YoY- 100.64%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 28,000 28,112 28,298 30,969 41,593 43,819 44,929 -27.10%
PBT 1,031 6,402 4,898 427 -27,100 -32,617 -24,413 -
Tax 143 30 230 -1,012 -1,018 -730 -930 -
NP 1,174 6,432 5,128 -585 -28,118 -33,347 -25,343 -
-
NP to SH 1,127 6,509 5,160 157 -28,278 -33,494 -25,894 -
-
Tax Rate -13.87% -0.47% -4.70% 237.00% - - - -
Total Cost 26,826 21,680 23,170 31,554 69,711 77,166 70,272 -47.46%
-
Net Worth 45,733 55,429 42,000 40,525 37,397 35,456 34,504 20.72%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 45,733 55,429 42,000 40,525 37,397 35,456 34,504 20.72%
NOSH 653,333 803,333 600,000 653,636 633,863 651,764 635,443 1.87%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.19% 22.88% 18.12% -1.89% -67.60% -76.10% -56.41% -
ROE 2.46% 11.74% 12.29% 0.39% -75.61% -94.47% -75.05% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.29 3.50 4.72 4.74 6.56 6.72 7.07 -28.39%
EPS 0.17 0.81 0.86 0.02 -4.46 -5.14 -4.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.069 0.07 0.062 0.059 0.0544 0.0543 18.50%
Adjusted Per Share Value based on latest NOSH - 653,636
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.71 1.72 1.73 1.89 2.54 2.67 2.74 -27.03%
EPS 0.07 0.40 0.31 0.01 -1.73 -2.04 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0338 0.0256 0.0247 0.0228 0.0216 0.0211 20.53%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.095 0.10 0.095 0.11 0.105 0.10 0.12 -
P/RPS 2.22 2.86 2.01 2.32 1.60 1.49 1.70 19.53%
P/EPS 55.07 12.34 11.05 457.96 -2.35 -1.95 -2.94 -
EY 1.82 8.10 9.05 0.22 -42.49 -51.39 -33.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.45 1.36 1.77 1.78 1.84 2.21 -27.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 28/02/14 21/11/13 23/08/13 31/05/13 28/02/13 -
Price 0.115 0.10 0.10 0.095 0.105 0.11 0.10 -
P/RPS 2.68 2.86 2.12 2.01 1.60 1.64 1.41 53.62%
P/EPS 66.67 12.34 11.63 395.51 -2.35 -2.14 -2.45 -
EY 1.50 8.10 8.60 0.25 -42.49 -46.72 -40.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.45 1.43 1.53 1.78 2.02 1.84 -7.40%

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