[METALR] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 130.98%
YoY- -42.57%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 29,843 193,637 151,921 106,139 52,105 218,119 166,066 -68.12%
PBT 653 10,720 5,613 4,088 1,771 8,562 8,591 -82.02%
Tax -383 -2,245 -766 -457 -199 1,802 -857 -41.51%
NP 270 8,475 4,847 3,631 1,572 10,364 7,734 -89.29%
-
NP to SH 270 8,475 4,847 3,631 1,572 10,364 7,734 -89.29%
-
Tax Rate 58.65% 20.94% 13.65% 11.18% 11.24% -21.05% 9.98% -
Total Cost 29,573 185,162 147,074 102,508 50,533 207,755 158,332 -67.29%
-
Net Worth 48,315 47,926 43,933 42,520 40,136 38,689 36,305 20.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 48,315 47,926 43,933 42,520 40,136 38,689 36,305 20.96%
NOSH 47,368 47,769 47,753 47,776 47,781 47,764 47,770 -0.56%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.90% 4.38% 3.19% 3.42% 3.02% 4.75% 4.66% -
ROE 0.56% 17.68% 11.03% 8.54% 3.92% 26.79% 21.30% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 63.00 405.36 318.13 222.16 109.05 456.65 347.63 -67.94%
EPS 0.57 0.18 10.15 7.60 3.29 21.70 16.19 -89.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.0033 0.92 0.89 0.84 0.81 0.76 21.65%
Adjusted Per Share Value based on latest NOSH - 47,749
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 62.45 405.20 317.90 222.10 109.03 456.43 347.50 -68.12%
EPS 0.56 17.73 10.14 7.60 3.29 21.69 16.18 -89.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.011 1.0029 0.9193 0.8898 0.8399 0.8096 0.7597 20.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.01 1.68 1.50 1.65 1.00 2.10 2.06 -
P/RPS 3.19 0.41 0.47 0.74 0.92 0.46 0.59 207.73%
P/EPS 352.63 9.47 14.78 21.71 30.40 9.68 12.72 814.13%
EY 0.28 10.56 6.77 4.61 3.29 10.33 7.86 -89.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.67 1.63 1.85 1.19 2.59 2.71 -19.13%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 24/05/06 27/02/06 15/11/05 29/08/05 05/05/05 -
Price 1.28 2.08 1.49 1.59 1.43 2.10 1.80 -
P/RPS 2.03 0.51 0.47 0.72 1.31 0.46 0.52 147.72%
P/EPS 224.56 11.72 14.68 20.92 43.47 9.68 11.12 640.21%
EY 0.45 8.53 6.81 4.78 2.30 10.33 8.99 -86.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.07 1.62 1.79 1.70 2.59 2.37 -34.69%

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