[METALR] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 83.46%
YoY- 89.36%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 48,530 39,967 33,922 34,600 38,168 28,275 29,468 39.41%
PBT 2,840 986 513 -744 -4,498 -5,563 -6,655 -
Tax 0 0 0 0 0 0 0 -
NP 2,840 986 513 -744 -4,498 -5,563 -6,655 -
-
NP to SH 2,840 986 513 -744 -4,498 -5,563 -6,655 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 45,690 38,981 33,409 35,344 42,666 33,838 36,123 16.93%
-
Net Worth 26,729 23,932 23,013 22,415 23,087 27,492 32,492 -12.19%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 26,729 23,932 23,013 22,415 23,087 27,492 32,492 -12.19%
NOSH 47,731 47,864 47,943 47,692 39,805 39,792 39,147 14.11%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.85% 2.47% 1.51% -2.15% -11.78% -19.67% -22.58% -
ROE 10.62% 4.12% 2.23% -3.32% -19.48% -20.23% -20.48% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 101.67 83.50 70.75 72.55 95.89 71.06 75.28 22.16%
EPS 5.95 2.06 1.07 -1.56 -11.30 -13.98 -17.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.50 0.48 0.47 0.58 0.6909 0.83 -23.05%
Adjusted Per Share Value based on latest NOSH - 47,692
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 101.55 83.63 70.98 72.40 79.87 59.17 61.66 39.41%
EPS 5.94 2.06 1.07 -1.56 -9.41 -11.64 -13.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5593 0.5008 0.4816 0.4691 0.4831 0.5753 0.6799 -12.19%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.00 2.20 2.24 2.20 2.60 2.98 3.08 -
P/RPS 1.97 2.63 3.17 3.03 2.71 4.19 4.09 -38.52%
P/EPS 33.61 106.80 209.35 -141.03 -23.01 -21.32 -18.12 -
EY 2.97 0.94 0.48 -0.71 -4.35 -4.69 -5.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 4.40 4.67 4.68 4.48 4.31 3.71 -2.52%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/04/04 19/01/04 07/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.50 1.84 2.00 2.15 2.50 2.67 2.80 -
P/RPS 2.46 2.20 2.83 2.96 2.61 3.76 3.72 -24.07%
P/EPS 42.02 89.32 186.92 -137.82 -22.12 -19.10 -16.47 -
EY 2.38 1.12 0.54 -0.73 -4.52 -5.24 -6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.46 3.68 4.17 4.57 4.31 3.86 3.37 20.52%

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