[METALR] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 75.28%
YoY- -927.04%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 102,330 75,093 41,987 14,470 96,126 73,610 52,551 55.99%
PBT 6,467 3,057 -894 -2,233 -7,578 -467 -2,672 -
Tax 0 0 0 0 -1,455 -1,175 -550 -
NP 6,467 3,057 -894 -2,233 -9,033 -1,642 -3,222 -
-
NP to SH 6,467 3,057 -894 -2,233 -9,033 -1,642 -3,222 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 95,863 72,036 42,881 16,703 105,159 75,252 55,773 43.53%
-
Net Worth 46,979 44,087 0 37,856 3,916,268 46,921 44,869 3.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 46,979 44,087 0 37,856 3,916,268 46,921 44,869 3.11%
NOSH 47,743 47,765 4,470,000 47,713 4,817,058 47,732 47,733 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.32% 4.07% -2.13% -15.43% -9.40% -2.23% -6.13% -
ROE 13.77% 6.93% 0.00% -5.90% -0.23% -3.50% -7.18% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 214.33 157.21 0.94 30.33 2.00 154.21 110.09 55.97%
EPS 13.54 6.40 -1.87 -4.68 -18.91 -3.44 -6.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.984 0.923 0.00 0.7934 0.813 0.983 0.94 3.09%
Adjusted Per Share Value based on latest NOSH - 47,713
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 214.13 157.14 87.86 30.28 201.15 154.03 109.97 55.99%
EPS 13.53 6.40 -1.87 -4.67 -18.90 -3.44 -6.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9831 0.9226 0.00 0.7922 81.9503 0.9819 0.9389 3.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.86 0.98 0.91 0.99 1.33 1.18 1.20 -
P/RPS 0.40 0.62 96.88 3.26 66.65 0.77 1.09 -48.77%
P/EPS 6.35 15.31 -4,550.00 -21.15 -709.25 -34.30 -17.78 -
EY 15.75 6.53 -0.02 -4.73 -0.14 -2.92 -5.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.06 0.00 1.25 1.64 1.20 1.28 -22.71%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 25/02/08 30/11/07 30/08/07 31/05/07 07/03/07 -
Price 1.00 0.70 0.98 0.90 1.20 1.05 1.10 -
P/RPS 0.47 0.45 104.33 2.97 60.13 0.68 1.00 -39.57%
P/EPS 7.38 10.94 -4,900.00 -19.23 -639.93 -30.52 -16.30 -
EY 13.55 9.14 -0.02 -5.20 -0.16 -3.28 -6.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.76 0.00 1.13 1.48 1.07 1.17 -8.74%

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