[METALR] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 441.95%
YoY- 286.18%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 36,721 28,093 102,330 75,093 41,987 14,470 96,126 -47.19%
PBT -5,269 1,335 6,467 3,057 -894 -2,233 -7,578 -21.42%
Tax 0 0 0 0 0 0 -1,455 -
NP -5,269 1,335 6,467 3,057 -894 -2,233 -9,033 -30.07%
-
NP to SH -5,269 1,335 6,467 3,057 -894 -2,233 -9,033 -30.07%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 41,990 26,758 95,863 72,036 42,881 16,703 105,159 -45.62%
-
Net Worth 41,750 48,346 46,979 44,087 0 37,856 3,916,268 -95.08%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 41,750 48,346 46,979 44,087 0 37,856 3,916,268 -95.08%
NOSH 47,769 47,678 47,743 47,765 4,470,000 47,713 4,817,058 -95.31%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -14.35% 4.75% 6.32% 4.07% -2.13% -15.43% -9.40% -
ROE -12.62% 2.76% 13.77% 6.93% 0.00% -5.90% -0.23% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.87 58.92 214.33 157.21 0.94 30.33 2.00 1026.37%
EPS -11.03 2.80 13.54 6.40 -1.87 -4.68 -18.91 -30.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.874 1.014 0.984 0.923 0.00 0.7934 0.813 4.91%
Adjusted Per Share Value based on latest NOSH - 47,775
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.84 58.79 214.13 157.14 87.86 30.28 201.15 -47.19%
EPS -11.03 2.79 13.53 6.40 -1.87 -4.67 -18.90 -30.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8737 1.0117 0.9831 0.9226 0.00 0.7922 81.9503 -95.08%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.04 0.70 0.86 0.98 0.91 0.99 1.33 -
P/RPS 1.35 1.19 0.40 0.62 96.88 3.26 66.65 -92.48%
P/EPS -9.43 25.00 6.35 15.31 -4,550.00 -21.15 -709.25 -94.31%
EY -10.61 4.00 15.75 6.53 -0.02 -4.73 -0.14 1667.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.69 0.87 1.06 0.00 1.25 1.64 -19.17%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 25/02/08 30/11/07 30/08/07 -
Price 0.85 1.00 1.00 0.70 0.98 0.90 1.20 -
P/RPS 1.11 1.70 0.47 0.45 104.33 2.97 60.13 -92.93%
P/EPS -7.71 35.71 7.38 10.94 -4,900.00 -19.23 -639.93 -94.67%
EY -12.98 2.80 13.55 9.14 -0.02 -5.20 -0.16 1749.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.99 1.02 0.76 0.00 1.13 1.48 -24.45%

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