[METALR] QoQ Quarter Result on 30-Jun-2006 [#4]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 198.11%
YoY- 35.47%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 21,059 22,707 29,843 41,716 45,782 54,035 52,105 -45.36%
PBT 2,204 -3,326 653 5,107 1,525 2,316 1,771 15.71%
Tax -625 -166 -383 -1,479 -308 -258 -199 114.61%
NP 1,579 -3,492 270 3,628 1,217 2,058 1,572 0.29%
-
NP to SH 1,579 -3,492 270 3,628 1,217 2,058 1,572 0.29%
-
Tax Rate 28.36% - 58.65% 28.96% 20.20% 11.14% 11.24% -
Total Cost 19,480 26,199 29,573 38,088 44,565 51,977 50,533 -47.06%
-
Net Worth 46,922 44,903 48,315 47,789 43,907 42,496 40,136 10.98%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 46,922 44,903 48,315 47,789 43,907 42,496 40,136 10.98%
NOSH 47,734 47,770 47,368 47,789 47,725 47,749 47,781 -0.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.50% -15.38% 0.90% 8.70% 2.66% 3.81% 3.02% -
ROE 3.37% -7.78% 0.56% 7.59% 2.77% 4.84% 3.92% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 44.12 47.53 63.00 87.29 95.93 113.16 109.05 -45.32%
EPS 3.31 -7.31 0.57 0.08 2.55 4.31 3.29 0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.983 0.94 1.02 1.00 0.92 0.89 0.84 11.06%
Adjusted Per Share Value based on latest NOSH - 47,789
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 44.07 47.52 62.45 87.29 95.80 113.07 109.03 -45.36%
EPS 3.30 -7.31 0.56 7.59 2.55 4.31 3.29 0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9819 0.9396 1.011 1.00 0.9188 0.8893 0.8399 10.98%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.18 1.20 2.01 1.68 1.50 1.65 1.00 -
P/RPS 2.67 2.52 3.19 1.92 1.56 1.46 0.92 103.59%
P/EPS 35.67 -16.42 352.63 22.13 58.82 38.28 30.40 11.25%
EY 2.80 -6.09 0.28 4.52 1.70 2.61 3.29 -10.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.28 1.97 1.68 1.63 1.85 1.19 0.55%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 07/03/07 30/11/06 28/08/06 24/05/06 27/02/06 15/11/05 -
Price 1.05 1.10 1.28 2.08 1.49 1.59 1.43 -
P/RPS 2.38 2.31 2.03 2.38 1.55 1.41 1.31 48.94%
P/EPS 31.74 -15.05 224.56 27.40 58.43 36.89 43.47 -18.92%
EY 3.15 -6.65 0.45 3.65 1.71 2.71 2.30 23.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.17 1.25 2.08 1.62 1.79 1.70 -26.57%

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