[METALR] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
02-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 44.04%
YoY- 321.75%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 52,105 218,119 166,066 120,309 65,203 168,619 122,419 -43.38%
PBT 1,771 8,562 8,591 7,008 4,743 5,913 4,339 -44.94%
Tax -199 1,802 -857 -686 -354 0 0 -
NP 1,572 10,364 7,734 6,322 4,389 5,913 4,339 -49.14%
-
NP to SH 1,572 10,364 7,734 6,322 4,389 5,913 4,339 -49.14%
-
Tax Rate 11.24% -21.05% 9.98% 9.79% 7.46% 0.00% 0.00% -
Total Cost 50,533 207,755 158,332 113,987 60,814 162,706 118,080 -43.18%
-
Net Worth 40,136 38,689 36,305 35,334 32,475 28,189 26,731 31.09%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 40,136 38,689 36,305 35,334 32,475 28,189 26,731 31.09%
NOSH 47,781 47,764 47,770 47,749 47,758 47,778 47,734 0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.02% 4.75% 4.66% 5.25% 6.73% 3.51% 3.54% -
ROE 3.92% 26.79% 21.30% 17.89% 13.51% 20.98% 16.23% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 109.05 456.65 347.63 251.96 136.53 352.92 256.46 -43.42%
EPS 3.29 21.70 16.19 13.24 9.19 12.38 9.08 -49.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.76 0.74 0.68 0.59 0.56 31.00%
Adjusted Per Share Value based on latest NOSH - 47,753
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 109.03 456.43 347.50 251.75 136.44 352.85 256.17 -43.38%
EPS 3.29 21.69 16.18 13.23 9.18 12.37 9.08 -49.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8399 0.8096 0.7597 0.7394 0.6796 0.5899 0.5594 31.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.00 2.10 2.06 2.00 1.70 2.25 2.00 -
P/RPS 0.92 0.46 0.59 0.79 1.25 0.64 0.78 11.62%
P/EPS 30.40 9.68 12.72 15.11 18.50 18.18 22.00 24.03%
EY 3.29 10.33 7.86 6.62 5.41 5.50 4.54 -19.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.59 2.71 2.70 2.50 3.81 3.57 -51.89%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 29/08/05 05/05/05 02/02/05 29/10/04 17/08/04 19/04/04 -
Price 1.43 2.10 1.80 2.40 1.78 1.90 2.50 -
P/RPS 1.31 0.46 0.52 0.95 1.30 0.54 0.97 22.15%
P/EPS 43.47 9.68 11.12 18.13 19.37 15.35 27.50 35.65%
EY 2.30 10.33 8.99 5.52 5.16 6.51 3.64 -26.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.59 2.37 3.24 2.62 3.22 4.46 -47.39%

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