[METROD] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 902,272 1,163,435 741,181 517,240 664,275 671,605 556,102 8.40% YoY % -22.45% 56.97% 43.30% -22.13% -1.09% 20.77% - Horiz. % 162.25% 209.21% 133.28% 93.01% 119.45% 120.77% 100.00%
PBT 5,653 7,807 2,690 -5,992 6,037 8,259 7,486 -4.57% YoY % -27.59% 190.22% 144.89% -199.25% -26.90% 10.33% - Horiz. % 75.51% 104.29% 35.93% -80.04% 80.64% 110.33% 100.00%
Tax -584 -510 450 1,133 -382 -510 -1,528 -14.81% YoY % -14.51% -213.33% -60.28% 396.60% 25.10% 66.62% - Horiz. % 38.22% 33.38% -29.45% -74.15% 25.00% 33.38% 100.00%
NP 5,069 7,297 3,140 -4,859 5,655 7,749 5,958 -2.66% YoY % -30.53% 132.39% 164.62% -185.92% -27.02% 30.06% - Horiz. % 85.08% 122.47% 52.70% -81.55% 94.91% 130.06% 100.00%
NP to SH 94 4,088 600 -6,485 3,756 5,732 5,110 -48.61% YoY % -97.70% 581.33% 109.25% -272.66% -34.47% 12.17% - Horiz. % 1.84% 80.00% 11.74% -126.91% 73.50% 112.17% 100.00%
Tax Rate 10.33 % 6.53 % -16.73 % - % 6.33 % 6.18 % 20.41 % -10.72% YoY % 58.19% 139.03% 0.00% 0.00% 2.43% -69.72% - Horiz. % 50.61% 31.99% -81.97% 0.00% 31.01% 30.28% 100.00%
Total Cost 897,203 1,156,138 738,041 522,099 658,620 663,856 550,144 8.49% YoY % -22.40% 56.65% 41.36% -20.73% -0.79% 20.67% - Horiz. % 163.09% 210.15% 134.15% 94.90% 119.72% 120.67% 100.00%
Net Worth 413,220 409,872 406,476 409,439 426,012 426,264 509,040 -3.41% YoY % 0.82% 0.84% -0.72% -3.89% -0.06% -16.26% - Horiz. % 81.18% 80.52% 79.85% 80.43% 83.69% 83.74% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 413,220 409,872 406,476 409,439 426,012 426,264 509,040 -3.41% YoY % 0.82% 0.84% -0.72% -3.89% -0.06% -16.26% - Horiz. % 81.18% 80.52% 79.85% 80.43% 83.69% 83.74% 100.00%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.56 % 0.63 % 0.42 % -0.94 % 0.85 % 1.15 % 1.07 % -10.22% YoY % -11.11% 50.00% 144.68% -210.59% -26.09% 7.48% - Horiz. % 52.34% 58.88% 39.25% -87.85% 79.44% 107.48% 100.00%
ROE 0.02 % 1.00 % 0.15 % -1.58 % 0.88 % 1.34 % 1.00 % -47.88% YoY % -98.00% 566.67% 109.49% -279.55% -34.33% 34.00% - Horiz. % 2.00% 100.00% 15.00% -158.00% 88.00% 134.00% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 751.89 969.53 617.65 431.03 553.56 559.67 463.42 8.40% YoY % -22.45% 56.97% 43.30% -22.13% -1.09% 20.77% - Horiz. % 162.25% 209.21% 133.28% 93.01% 119.45% 120.77% 100.00%
EPS 0.08 3.41 0.50 -5.40 3.13 4.78 4.26 -48.43% YoY % -97.65% 582.00% 109.26% -272.52% -34.52% 12.21% - Horiz. % 1.88% 80.05% 11.74% -126.76% 73.47% 112.21% 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 3.4435 3.4156 3.3873 3.4120 3.5501 3.5522 4.2420 -3.41% YoY % 0.82% 0.84% -0.72% -3.89% -0.06% -16.26% - Horiz. % 81.18% 80.52% 79.85% 80.43% 83.69% 83.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 751.89 969.53 617.65 431.03 553.56 559.67 463.42 8.40% YoY % -22.45% 56.97% 43.30% -22.13% -1.09% 20.77% - Horiz. % 162.25% 209.21% 133.28% 93.01% 119.45% 120.77% 100.00%
EPS 0.08 3.41 0.50 -5.40 3.13 4.78 4.26 -48.43% YoY % -97.65% 582.00% 109.26% -272.52% -34.52% 12.21% - Horiz. % 1.88% 80.05% 11.74% -126.76% 73.47% 112.21% 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 3.4435 3.4156 3.3873 3.4120 3.5501 3.5522 4.2420 -3.41% YoY % 0.82% 0.84% -0.72% -3.89% -0.06% -16.26% - Horiz. % 81.18% 80.52% 79.85% 80.43% 83.69% 83.74% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.2500 1.3800 1.4500 1.0800 1.7000 1.6500 1.7500 -
P/RPS 0.17 0.14 0.23 0.25 0.31 0.29 0.38 -12.54% YoY % 21.43% -39.13% -8.00% -19.35% 6.90% -23.68% - Horiz. % 44.74% 36.84% 60.53% 65.79% 81.58% 76.32% 100.00%
P/EPS 1,595.74 40.51 290.00 -19.98 54.31 34.54 41.10 83.96% YoY % 3,839.13% -86.03% 1,551.45% -136.79% 57.24% -15.96% - Horiz. % 3,882.58% 98.56% 705.60% -48.61% 132.14% 84.04% 100.00%
EY 0.06 2.47 0.34 -5.00 1.84 2.89 2.43 -46.02% YoY % -97.57% 626.47% 106.80% -371.74% -36.33% 18.93% - Horiz. % 2.47% 101.65% 13.99% -205.76% 75.72% 118.93% 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 0.36 0.40 0.43 0.32 0.48 0.46 0.41 -2.14% YoY % -10.00% -6.98% 34.38% -33.33% 4.35% 12.20% - Horiz. % 87.80% 97.56% 104.88% 78.05% 117.07% 112.20% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 30/05/22 - 26/06/20 28/05/19 22/05/18 31/05/17 -
Price 1.3000 1.3400 1.5200 1.3700 1.7600 1.7500 1.7700 -
P/RPS 0.17 0.14 0.25 0.32 0.32 0.31 0.38 -12.54% YoY % 21.43% -44.00% -21.87% 0.00% 3.23% -18.42% - Horiz. % 44.74% 36.84% 65.79% 84.21% 84.21% 81.58% 100.00%
P/EPS 1,659.57 39.33 304.00 -25.35 56.23 36.64 41.57 84.82% YoY % 4,119.60% -87.06% 1,299.21% -145.08% 53.47% -11.86% - Horiz. % 3,992.23% 94.61% 731.30% -60.98% 135.27% 88.14% 100.00%
EY 0.06 2.54 0.33 -3.94 1.78 2.73 2.41 -45.95% YoY % -97.64% 669.70% 108.38% -321.35% -34.80% 13.28% - Horiz. % 2.49% 105.39% 13.69% -163.49% 73.86% 113.28% 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 0.38 0.39 0.45 0.40 0.50 0.49 0.42 -1.65% YoY % -2.56% -13.33% 12.50% -20.00% 2.04% 16.67% - Horiz. % 90.48% 92.86% 107.14% 95.24% 119.05% 116.67% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment