[METALR] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 21.66%
YoY- 17.32%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 163,225 147,778 135,688 130,512 127,882 115,486 117,872 24.21%
PBT 5,785 2,998 2,052 -17,460 -22,288 -24,436 -26,620 -
Tax 0 0 0 0 0 0 0 -
NP 5,785 2,998 2,052 -17,460 -22,288 -24,436 -26,620 -
-
NP to SH 5,785 2,998 2,052 -17,460 -22,288 -24,436 -26,620 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 157,440 144,780 133,636 147,972 150,170 139,922 144,492 5.88%
-
Net Worth 26,731 23,869 23,013 22,445 23,083 27,496 32,492 -12.18%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 26,731 23,869 23,013 22,445 23,083 27,496 32,492 -12.18%
NOSH 47,734 47,738 47,943 47,757 39,799 39,798 39,147 14.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.54% 2.03% 1.51% -13.38% -17.43% -21.16% -22.58% -
ROE 21.64% 12.56% 8.92% -77.79% -96.55% -88.87% -81.93% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 341.95 309.56 283.01 273.28 321.31 290.18 301.10 8.84%
EPS 12.11 6.28 4.28 -36.56 -56.00 -61.40 -68.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.50 0.48 0.47 0.58 0.6909 0.83 -23.05%
Adjusted Per Share Value based on latest NOSH - 47,692
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 341.56 309.23 283.94 273.10 267.60 241.66 246.65 24.21%
EPS 12.11 6.27 4.29 -36.54 -46.64 -51.13 -55.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5594 0.4995 0.4816 0.4697 0.483 0.5754 0.6799 -12.18%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.00 2.20 2.24 2.20 2.60 2.98 3.08 -
P/RPS 0.58 0.71 0.79 0.81 0.81 1.03 1.02 -31.34%
P/EPS 16.50 35.03 52.34 -6.02 -4.64 -4.85 -4.53 -
EY 6.06 2.85 1.91 -16.62 -21.54 -20.60 -22.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 4.40 4.67 4.68 4.48 4.31 3.71 -2.52%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/04/04 19/01/04 07/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.50 1.84 2.00 2.15 2.50 2.67 2.80 -
P/RPS 0.73 0.59 0.71 0.79 0.78 0.92 0.93 -14.89%
P/EPS 20.63 29.30 46.73 -5.88 -4.46 -4.35 -4.12 -
EY 4.85 3.41 2.14 -17.00 -22.40 -23.00 -24.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.46 3.68 4.17 4.57 4.31 3.86 3.37 20.52%

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