[METALR] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
19-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 189.46%
YoY- 125.96%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 120,309 65,203 168,619 122,419 73,889 33,922 130,512 -5.25%
PBT 7,008 4,743 5,913 4,339 1,499 513 -17,460 -
Tax -686 -354 0 0 0 0 0 -
NP 6,322 4,389 5,913 4,339 1,499 513 -17,460 -
-
NP to SH 6,322 4,389 5,913 4,339 1,499 513 -17,460 -
-
Tax Rate 9.79% 7.46% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 113,987 60,814 162,706 118,080 72,390 33,409 147,972 -15.90%
-
Net Worth 35,334 32,475 28,189 26,731 23,869 23,013 22,445 35.14%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 35,334 32,475 28,189 26,731 23,869 23,013 22,445 35.14%
NOSH 47,749 47,758 47,778 47,734 47,738 47,943 47,757 -0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.25% 6.73% 3.51% 3.54% 2.03% 1.51% -13.38% -
ROE 17.89% 13.51% 20.98% 16.23% 6.28% 2.23% -77.79% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 251.96 136.53 352.92 256.46 154.78 70.75 273.28 -5.24%
EPS 13.24 9.19 12.38 9.08 3.14 1.07 -36.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.68 0.59 0.56 0.50 0.48 0.47 35.15%
Adjusted Per Share Value based on latest NOSH - 47,731
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 251.75 136.44 352.85 256.17 154.62 70.98 273.10 -5.25%
EPS 13.23 9.18 12.37 9.08 3.14 1.07 -36.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7394 0.6796 0.5899 0.5594 0.4995 0.4816 0.4697 35.13%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.00 1.70 2.25 2.00 2.20 2.24 2.20 -
P/RPS 0.79 1.25 0.64 0.78 1.42 3.17 0.81 -1.64%
P/EPS 15.11 18.50 18.18 22.00 70.06 209.35 -6.02 -
EY 6.62 5.41 5.50 4.54 1.43 0.48 -16.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.50 3.81 3.57 4.40 4.67 4.68 -30.58%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 02/02/05 29/10/04 17/08/04 19/04/04 19/01/04 07/11/03 29/08/03 -
Price 2.40 1.78 1.90 2.50 1.84 2.00 2.15 -
P/RPS 0.95 1.30 0.54 0.97 1.19 2.83 0.79 13.01%
P/EPS 18.13 19.37 15.35 27.50 58.60 186.92 -5.88 -
EY 5.52 5.16 6.51 3.64 1.71 0.54 -17.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 2.62 3.22 4.46 3.68 4.17 4.57 -20.40%

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