[METROD] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 151.87%
YoY- -76.65%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 613,150 456,277 438,464 414,236 341,480 289,455 561,511 1.47%
PBT 390 -4,409 4,249 2,067 6,137 2,308 6,860 -37.96%
Tax -165 -740 -952 -790 -668 723 -3,722 -40.48%
NP 225 -5,149 3,297 1,277 5,469 3,031 3,138 -35.51%
-
NP to SH 3,619 -1,194 3,297 1,277 5,469 3,031 3,138 2.40%
-
Tax Rate 42.31% - 22.41% 38.22% 10.88% -31.33% 54.26% -
Total Cost 612,925 461,426 435,167 412,959 336,011 286,424 558,373 1.56%
-
Net Worth 504,312 483,504 396,143 386,999 383,759 386,831 299,904 9.03%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 504,312 483,504 396,143 386,999 383,759 386,831 299,904 9.03%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 59,980 12.24%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.04% -1.13% 0.75% 0.31% 1.60% 1.05% 0.56% -
ROE 0.72% -0.25% 0.83% 0.33% 1.43% 0.78% 1.05% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 510.96 380.23 365.39 345.20 284.57 241.21 936.15 -9.59%
EPS 3.02 -1.00 2.75 1.06 4.56 2.53 2.62 2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2026 4.0292 3.3012 3.225 3.198 3.2236 5.00 -2.85%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 510.96 380.23 365.39 345.20 284.57 241.21 467.93 1.47%
EPS 3.02 -1.00 2.75 1.06 4.56 2.53 2.62 2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2026 4.0292 3.3012 3.225 3.198 3.2236 2.4992 9.03%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.76 1.80 1.95 2.00 1.75 1.80 3.60 -
P/RPS 0.34 0.47 0.53 0.58 0.61 0.75 0.38 -1.83%
P/EPS 58.36 -180.90 70.97 187.94 38.40 71.26 68.81 -2.70%
EY 1.71 -0.55 1.41 0.53 2.60 1.40 1.45 2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.59 0.62 0.55 0.56 0.72 -8.58%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 24/08/16 28/08/15 29/08/14 29/08/13 22/08/12 22/08/11 -
Price 1.70 1.73 1.78 2.10 1.75 1.90 3.70 -
P/RPS 0.33 0.45 0.49 0.61 0.61 0.79 0.40 -3.15%
P/EPS 56.37 -173.87 64.79 197.34 38.40 75.22 70.72 -3.70%
EY 1.77 -0.58 1.54 0.51 2.60 1.33 1.41 3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.54 0.65 0.55 0.59 0.74 -9.73%

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