[METALR] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -3.25%
YoY- 65.24%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 16,788 87,614 67,672 43,968 20,760 125,216 96,740 -68.85%
PBT -893 -4,268 -3,572 -2,983 -2,889 -21,044 -15,767 -85.22%
Tax 0 0 0 0 0 -1,382 2 -
NP -893 -4,268 -3,572 -2,983 -2,889 -22,426 -15,765 -85.22%
-
NP to SH -893 -4,268 -3,572 -2,983 -2,889 -22,426 -15,765 -85.22%
-
Tax Rate - - - - - - - -
Total Cost 17,681 91,882 71,244 46,951 23,649 147,642 112,505 -70.84%
-
Net Worth 25,930 25,443 25,787 27,204 27,027 29,608 33,191 -15.16%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 25,930 25,443 25,787 27,204 27,027 29,608 33,191 -15.16%
NOSH 47,754 47,736 47,754 47,728 47,752 47,755 47,758 -0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -5.32% -4.87% -5.28% -6.78% -13.92% -17.91% -16.30% -
ROE -3.44% -16.77% -13.85% -10.96% -10.69% -75.74% -47.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.16 183.54 141.71 92.12 43.47 262.20 202.56 -68.84%
EPS -1.87 -8.94 -7.48 -6.25 -6.05 -46.96 -33.01 -85.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.543 0.533 0.54 0.57 0.566 0.62 0.695 -15.15%
Adjusted Per Share Value based on latest NOSH - 46,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.13 183.34 141.61 92.01 43.44 262.02 202.43 -68.85%
EPS -1.87 -8.93 -7.47 -6.24 -6.05 -46.93 -32.99 -85.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5426 0.5324 0.5396 0.5693 0.5656 0.6196 0.6946 -15.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.66 0.80 0.75 0.75 0.75 0.77 0.84 -
P/RPS 1.88 0.44 0.53 0.81 1.73 0.29 0.41 175.74%
P/EPS -35.29 -8.95 -10.03 -12.00 -12.40 -1.64 -2.54 477.01%
EY -2.83 -11.18 -9.97 -8.33 -8.07 -60.99 -39.30 -82.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.50 1.39 1.32 1.33 1.24 1.21 0.54%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 30/05/13 26/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.68 0.69 0.725 0.75 0.75 0.75 1.00 -
P/RPS 1.93 0.38 0.51 0.81 1.73 0.29 0.49 149.19%
P/EPS -36.36 -7.72 -9.69 -12.00 -12.40 -1.60 -3.03 423.35%
EY -2.75 -12.96 -10.32 -8.33 -8.07 -62.61 -33.01 -80.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.29 1.34 1.32 1.33 1.21 1.44 -8.99%

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