[METALR] QoQ Cumulative 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- 23.18%
YoY- 176.6%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 151,653 97,352 41,350 167,564 113,892 67,515 25,666 227.18%
PBT 2,355 1,991 774 12,070 9,799 2,958 -3,812 -
Tax 0 0 0 0 0 0 0 -
NP 2,355 1,991 774 12,070 9,799 2,958 -3,812 -
-
NP to SH 2,355 1,991 774 12,070 9,799 2,958 -3,812 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 149,298 95,361 40,576 155,494 104,093 64,557 29,478 195.21%
-
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 5.15% 4.41% 1.79% 28.55% 24.43% 8.82% -13.59% -
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 317.47 203.90 86.55 350.83 238.50 141.28 53.73 227.18%
EPS 4.93 4.17 1.62 25.27 20.52 6.19 -7.98 -
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 317.34 203.72 86.53 350.64 238.33 141.28 53.71 227.17%
EPS 4.93 4.17 1.62 25.26 20.51 6.19 -7.98 -
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 0.30 0.47 0.81 0.37 0.54 0.58 1.32 -62.79%
P/EPS 19.47 23.02 43.21 5.14 6.29 13.25 -8.90 -
EY 5.14 4.34 2.31 19.44 15.91 7.55 -11.24 -
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 0.26 0.46 1.39 0.37 0.43 0.58 1.58 -70.00%
P/EPS 16.84 22.66 74.07 5.14 5.02 13.25 -10.65 -
EY 5.94 4.41 1.35 19.44 19.92 7.55 -9.39 -
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