[METALR] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -93.59%
YoY- 120.3%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 201,130 151,653 97,352 41,350 167,564 113,892 67,515 107.45%
PBT 5,007 2,355 1,991 774 12,070 9,799 2,958 42.16%
Tax 0 0 0 0 0 0 0 -
NP 5,007 2,355 1,991 774 12,070 9,799 2,958 42.16%
-
NP to SH 5,007 2,355 1,991 774 12,070 9,799 2,958 42.16%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 196,123 149,298 95,361 40,576 155,494 104,093 64,557 110.18%
-
Net Worth 49,257 45,714 45,119 43,334 42,269 40,112 33,546 29.27%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 49,257 45,714 45,119 43,334 42,269 40,112 33,546 29.27%
NOSH 47,776 47,768 47,745 47,777 47,762 47,753 47,786 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.49% 1.55% 2.05% 1.87% 7.20% 8.60% 4.38% -
ROE 10.16% 5.15% 4.41% 1.79% 28.55% 24.43% 8.82% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 420.98 317.47 203.90 86.55 350.83 238.50 141.28 107.48%
EPS 10.48 4.93 4.17 1.62 25.27 20.52 6.19 42.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.031 0.957 0.945 0.907 0.885 0.84 0.702 29.29%
Adjusted Per Share Value based on latest NOSH - 47,777
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 420.88 317.34 203.72 86.53 350.64 238.33 141.28 107.45%
EPS 10.48 4.93 4.17 1.62 25.26 20.51 6.19 42.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0307 0.9566 0.9442 0.9068 0.8845 0.8394 0.702 29.27%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.81 0.96 0.96 0.70 1.30 1.29 0.82 -
P/RPS 0.19 0.30 0.47 0.81 0.37 0.54 0.58 -52.57%
P/EPS 7.73 19.47 23.02 43.21 5.14 6.29 13.25 -30.24%
EY 12.94 5.14 4.34 2.31 19.44 15.91 7.55 43.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.00 1.02 0.77 1.47 1.54 1.17 -23.09%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 22/02/11 30/11/10 26/08/10 27/05/10 24/02/10 -
Price 0.60 0.83 0.945 1.20 1.30 1.03 0.82 -
P/RPS 0.14 0.26 0.46 1.39 0.37 0.43 0.58 -61.33%
P/EPS 5.73 16.84 22.66 74.07 5.14 5.02 13.25 -42.90%
EY 17.47 5.94 4.41 1.35 19.44 19.92 7.55 75.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.87 1.00 1.32 1.47 1.23 1.17 -37.44%

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