[METALR] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -7.62%
YoY- 176.6%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 202,204 194,704 165,400 167,564 151,856 135,030 102,664 57.19%
PBT 3,140 3,982 3,096 12,070 13,065 5,916 -15,248 -
Tax 0 0 0 0 0 0 0 -
NP 3,140 3,982 3,096 12,070 13,065 5,916 -15,248 -
-
NP to SH 3,140 3,982 3,096 12,070 13,065 5,916 -15,248 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 199,064 190,722 162,304 155,494 138,790 129,114 117,912 41.82%
-
Net Worth 45,714 45,119 43,334 42,269 40,112 33,546 28,040 38.56%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 45,714 45,119 43,334 42,269 40,112 33,546 28,040 38.56%
NOSH 47,768 47,745 47,777 47,762 47,753 47,786 47,769 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.55% 2.05% 1.87% 7.20% 8.60% 4.38% -14.85% -
ROE 6.87% 8.83% 7.14% 28.55% 32.57% 17.64% -54.38% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 423.30 407.79 346.19 350.83 318.00 282.57 214.92 57.19%
EPS 6.57 8.34 6.48 25.27 27.36 12.38 -31.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.957 0.945 0.907 0.885 0.84 0.702 0.587 38.56%
Adjusted Per Share Value based on latest NOSH - 47,791
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 423.12 407.43 346.11 350.64 317.77 282.56 214.83 57.19%
EPS 6.57 8.33 6.48 25.26 27.34 12.38 -31.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9566 0.9442 0.9068 0.8845 0.8394 0.702 0.5868 38.55%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.96 0.96 0.70 1.30 1.29 0.82 0.71 -
P/RPS 0.23 0.24 0.20 0.37 0.41 0.29 0.33 -21.40%
P/EPS 14.60 11.51 10.80 5.14 4.71 6.62 -2.22 -
EY 6.85 8.69 9.26 19.44 21.21 15.10 -44.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 0.77 1.47 1.54 1.17 1.21 -11.94%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 22/02/11 30/11/10 26/08/10 27/05/10 24/02/10 26/11/09 -
Price 0.83 0.945 1.20 1.30 1.03 0.82 0.85 -
P/RPS 0.20 0.23 0.35 0.37 0.32 0.29 0.40 -37.03%
P/EPS 12.63 11.33 18.52 5.14 3.76 6.62 -2.66 -
EY 7.92 8.83 5.40 19.44 26.56 15.10 -37.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 1.32 1.47 1.23 1.17 1.45 -28.88%

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