[METALR] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -312.59%
YoY- -206.58%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 100,124 83,974 57,880 96,126 98,146 105,102 119,372 -11.05%
PBT 4,076 -1,788 -8,932 -7,578 -622 -5,344 2,612 34.50%
Tax 0 0 0 -1,455 -1,566 -1,100 -1,532 -
NP 4,076 -1,788 -8,932 -9,033 -2,189 -6,444 1,080 142.20%
-
NP to SH 4,076 -1,788 -8,932 -9,033 -2,189 -6,444 1,080 142.20%
-
Tax Rate 0.00% - - - - - 58.65% -
Total Cost 96,048 85,762 66,812 105,159 100,335 111,546 118,292 -12.95%
-
Net Worth 44,087 0 37,856 3,916,268 46,921 44,869 48,315 -5.91%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 44,087 0 37,856 3,916,268 46,921 44,869 48,315 -5.91%
NOSH 47,765 4,470,000 47,713 4,817,058 47,732 47,733 47,368 0.55%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.07% -2.13% -15.43% -9.40% -2.23% -6.13% 0.90% -
ROE 9.25% 0.00% -23.59% -0.23% -4.67% -14.36% 2.24% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 209.62 1.88 121.31 2.00 205.62 220.19 252.01 -11.54%
EPS 8.53 -3.74 -18.72 -18.91 -4.59 -13.50 2.28 140.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.923 0.00 0.7934 0.813 0.983 0.94 1.02 -6.43%
Adjusted Per Share Value based on latest NOSH - 4,676,428
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 209.52 175.72 121.12 201.15 205.38 219.93 249.79 -11.04%
EPS 8.53 -3.74 -18.69 -18.90 -4.58 -13.48 2.26 142.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9226 0.00 0.7922 81.9503 0.9819 0.9389 1.011 -5.91%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.98 0.91 0.99 1.33 1.18 1.20 2.01 -
P/RPS 0.47 48.44 0.82 66.65 0.57 0.54 0.80 -29.83%
P/EPS 11.48 -2,275.00 -5.29 -709.25 -25.73 -8.89 88.16 -74.27%
EY 8.71 -0.04 -18.91 -0.14 -3.89 -11.25 1.13 289.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.00 1.25 1.64 1.20 1.28 1.97 -33.82%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 25/02/08 30/11/07 30/08/07 31/05/07 07/03/07 30/11/06 -
Price 0.70 0.98 0.90 1.20 1.05 1.10 1.28 -
P/RPS 0.33 52.17 0.74 60.13 0.51 0.50 0.51 -25.16%
P/EPS 8.20 -2,450.00 -4.81 -639.93 -22.89 -8.15 56.14 -72.23%
EY 12.19 -0.04 -20.80 -0.16 -4.37 -12.27 1.78 260.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.00 1.13 1.48 1.07 1.17 1.25 -28.20%

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