[MTRONIC] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock

[MTRONIC] METRONIC GLOBAL BHD

Announcement Date

28-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -34.23%

YoY- -230.42%

Quarter Report

Quarterly Financial Statements 30-06-08.xls

Latest QR

Upcoming QR

MTRONIC's Result

MTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	29,978	31,287	26,312	25,728	28,042	50,800	42,446	-5.62%
YoY %	-4.18%	18.91%	2.27%	-8.25%	-44.80%	19.68%	-	-
Horiz. %	70.63%	73.71%	61.99%	60.61%	66.07%	119.68%	100.00%	-
PBT	-1,179	-1,622	-1,093	-3,048	2,855	5,498	6,344	-
YoY %	27.31%	-48.40%	64.14%	-206.76%	-48.07%	-13.34%	-	-
Horiz. %	-18.58%	-25.57%	-17.23%	-48.05%	45.00%	86.66%	100.00%	-
Tax	-312	67	94	95	-979	-1,785	-1,929	-26.17%
YoY %	-565.67%	-28.72%	-1.05%	109.70%	45.15%	7.47%	-	-
Horiz. %	16.17%	-3.47%	-4.87%	-4.92%	50.75%	92.53%	100.00%	-
NP	-1,491	-1,555	-999	-2,953	1,876	3,713	4,415	-
YoY %	4.12%	-55.66%	66.17%	-257.41%	-49.47%	-15.90%	-	-
Horiz. %	-33.77%	-35.22%	-22.63%	-66.89%	42.49%	84.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,668	-2,805	-988	-2,804	2,150	3,743	4,415	-
YoY %	40.53%	-183.91%	64.76%	-230.42%	-42.56%	-15.22%	-	-
Horiz. %	-37.78%	-63.53%	-22.38%	-63.51%	48.70%	84.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	34.29%	32.47%	30.41%	-
YoY %	-	-	-	-	5.61%	6.77%	-	-
Horiz. %	-	-	-	-	112.76%	106.77%	100.00%	-
Total Cost	31,469	32,842	27,311	28,681	26,166	47,087	38,031	-3.10%
YoY %	-4.18%	20.25%	-4.78%	9.61%	-44.43%	23.81%	-	-
Horiz. %	82.75%	86.36%	71.81%	75.41%	68.80%	123.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	51,258	63,877	72,247	79,021	71,517	55,999	48,678	0.86%
YoY %	-19.76%	-11.59%	-8.57%	10.49%	27.71%	15.04%	-	-
Horiz. %	105.30%	131.22%	148.42%	162.33%	146.92%	115.04%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	51,258	63,877	72,247	79,021	71,517	55,999	48,678	0.86%
YoY %	-19.76%	-11.59%	-8.57%	10.49%	27.71%	15.04%	-	-
Horiz. %	105.30%	131.22%	148.42%	162.33%	146.92%	115.04%	100.00%	-
NOSH	641,538	637,500	617,500	637,272	298,611	283,541	283,012	14.60%
YoY %	0.63%	3.24%	-3.10%	113.41%	5.31%	0.19%	-	-
Horiz. %	226.68%	225.26%	218.19%	225.17%	105.51%	100.19%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-4.97%	-4.97%	-3.80%	-11.48%	6.69%	7.31%	10.40%	-
YoY %	0.00%	-30.79%	66.90%	-271.60%	-8.48%	-29.71%	-	-
Horiz. %	-47.79%	-47.79%	-36.54%	-110.38%	64.33%	70.29%	100.00%	-
ROE	-3.25%	-4.39%	-1.37%	-3.55%	3.01%	6.68%	9.07%	-
YoY %	25.97%	-220.44%	61.41%	-217.94%	-54.94%	-26.35%	-	-
Horiz. %	-35.83%	-48.40%	-15.10%	-39.14%	33.19%	73.65%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	4.67	4.91	4.26	4.04	9.39	17.92	15.00	-17.66%
YoY %	-4.89%	15.26%	5.45%	-56.98%	-47.60%	19.47%	-	-
Horiz. %	31.13%	32.73%	28.40%	26.93%	62.60%	119.47%	100.00%	-
EPS	-0.26	-0.44	-0.16	-0.44	0.72	1.32	1.56	-
YoY %	40.91%	-175.00%	63.64%	-161.11%	-45.45%	-15.38%	-	-
Horiz. %	-16.67%	-28.21%	-10.26%	-28.21%	46.15%	84.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0799	0.1002	0.117	0.124	0.2395	0.1975	0.172	-11.99%
YoY %	-20.26%	-14.36%	-5.65%	-48.23%	21.27%	14.83%	-	-
Horiz. %	46.45%	58.26%	68.02%	72.09%	139.24%	114.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 650,000
RPS	1.96	2.04	1.72	1.68	1.83	3.32	2.77	-5.59%
YoY %	-3.92%	18.60%	2.38%	-8.20%	-44.88%	19.86%	-	-
Horiz. %	70.76%	73.65%	62.09%	60.65%	66.06%	119.86%	100.00%	-
EPS	-0.11	-0.18	-0.06	-0.18	0.14	0.24	0.29	-
YoY %	38.89%	-200.00%	66.67%	-228.57%	-41.67%	-17.24%	-	-
Horiz. %	-37.93%	-62.07%	-20.69%	-62.07%	48.28%	82.76%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0335	0.0417	0.0472	0.0516	0.0467	0.0366	0.0318	0.87%
YoY %	-19.66%	-11.65%	-8.53%	10.49%	27.60%	15.09%	-	-
Horiz. %	105.35%	131.13%	148.43%	162.26%	146.86%	115.09%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.05	0.05	0.06	0.06	0.42	0.26	0.40	-
P/RPS	1.07	1.02	1.41	1.49	4.47	1.45	2.67	-14.12%
YoY %	4.90%	-27.66%	-5.37%	-66.67%	208.28%	-45.69%	-	-
Horiz. %	40.07%	38.20%	52.81%	55.81%	167.42%	54.31%	100.00%	-
P/EPS	-19.23	-11.36	-37.50	-13.64	58.33	19.70	25.64	-
YoY %	-69.28%	69.71%	-174.93%	-123.38%	196.09%	-23.17%	-	-
Horiz. %	-75.00%	-44.31%	-146.26%	-53.20%	227.50%	76.83%	100.00%	-
EY	-5.20	-8.80	-2.67	-7.33	1.71	5.08	3.90	-
YoY %	40.91%	-229.59%	63.57%	-528.65%	-66.34%	30.26%	-	-
Horiz. %	-133.33%	-225.64%	-68.46%	-187.95%	43.85%	130.26%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	0.50	0.51	0.48	1.75	1.32	2.33	-19.57%
YoY %	26.00%	-1.96%	6.25%	-72.57%	32.58%	-43.35%	-	-
Horiz. %	27.04%	21.46%	21.89%	20.60%	75.11%	56.65%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	25/08/10	27/08/09	28/08/08	29/08/07	30/08/06	30/08/05	-
Price	0.04	0.05	0.09	0.06	0.16	0.34	0.36	-
P/RPS	0.86	1.02	2.11	1.49	1.70	1.90	2.40	-15.71%
YoY %	-15.69%	-51.66%	41.61%	-12.35%	-10.53%	-20.83%	-	-
Horiz. %	35.83%	42.50%	87.92%	62.08%	70.83%	79.17%	100.00%	-
P/EPS	-15.38	-11.36	-56.25	-13.64	22.22	25.76	23.08	-
YoY %	-35.39%	79.80%	-312.39%	-161.39%	-13.74%	11.61%	-	-
Horiz. %	-66.64%	-49.22%	-243.72%	-59.10%	96.27%	111.61%	100.00%	-
EY	-6.50	-8.80	-1.78	-7.33	4.50	3.88	4.33	-
YoY %	26.14%	-394.38%	75.72%	-262.89%	15.98%	-10.39%	-	-
Horiz. %	-150.12%	-203.23%	-41.11%	-169.28%	103.93%	89.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.50	0.50	0.77	0.48	0.67	1.72	2.09	-21.20%
YoY %	0.00%	-35.06%	60.42%	-28.36%	-61.05%	-17.70%	-	-
Horiz. %	23.92%	23.92%	36.84%	22.97%	32.06%	82.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos