[METROD] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
07-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -20.48%
YoY- 13.39%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 350,129 282,581 137,592 133,698 157,703 157,906 123,114 -1.10%
PBT 7,490 5,541 2,041 2,501 2,136 3,532 4,599 -0.51%
Tax -3,088 -1,131 -297 -435 -314 -813 0 -100.00%
NP 4,402 4,410 1,744 2,066 1,822 2,719 4,599 0.04%
-
NP to SH 4,402 4,410 1,744 2,066 1,822 2,719 4,599 0.04%
-
Tax Rate 41.23% 20.41% 14.55% 17.39% 14.70% 23.02% 0.00% -
Total Cost 345,727 278,171 135,848 131,632 155,881 155,187 118,515 -1.13%
-
Net Worth 131,484 112,722 142,474 137,770 130,708 125,753 120,773 -0.09%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 131,484 112,722 142,474 137,770 130,708 125,753 120,773 -0.09%
NOSH 59,972 60,000 59,931 39,961 39,608 39,985 39,991 -0.42%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.26% 1.56% 1.27% 1.55% 1.16% 1.72% 3.74% -
ROE 3.35% 3.91% 1.22% 1.50% 1.39% 2.16% 3.81% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 583.81 470.97 229.58 334.57 398.15 394.91 307.85 -0.67%
EPS 7.34 7.35 2.91 5.17 4.60 6.80 11.50 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1924 1.8787 2.3773 3.4476 3.30 3.145 3.02 0.34%
Adjusted Per Share Value based on latest NOSH - 39,961
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 291.77 235.48 114.66 111.42 131.42 131.59 102.60 -1.10%
EPS 3.67 3.68 1.45 1.72 1.52 2.27 3.83 0.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0957 0.9394 1.1873 1.1481 1.0892 1.0479 1.0064 -0.09%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.30 2.39 1.67 2.85 2.10 2.86 0.00 -
P/RPS 0.39 0.51 0.73 0.85 0.53 0.72 0.00 -100.00%
P/EPS 31.34 32.52 57.39 55.13 45.65 42.06 0.00 -100.00%
EY 3.19 3.08 1.74 1.81 2.19 2.38 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.27 0.70 0.83 0.64 0.91 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 15/11/05 30/11/04 28/11/03 07/11/02 23/11/01 27/11/00 16/11/99 -
Price 2.15 2.47 1.78 2.84 2.34 2.76 0.00 -
P/RPS 0.37 0.52 0.78 0.85 0.59 0.70 0.00 -100.00%
P/EPS 29.29 33.61 61.17 54.93 50.87 40.59 0.00 -100.00%
EY 3.41 2.98 1.63 1.82 1.97 2.46 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.31 0.75 0.82 0.71 0.88 0.00 -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
Post a Comment