[METALR] QoQ Quarter Result on 30-Sep-2002 [#1]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 4.85%
YoY- -135.24%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 34,600 38,168 28,275 29,468 42,987 36,457 36,276 -3.11%
PBT -744 -4,498 -5,563 -6,655 -6,994 -3,352 -3,837 -66.59%
Tax 0 0 0 0 6,994 3,352 3,837 -
NP -744 -4,498 -5,563 -6,655 0 0 0 -
-
NP to SH -744 -4,498 -5,563 -6,655 -6,994 -3,352 -3,837 -66.59%
-
Tax Rate - - - - - - - -
Total Cost 35,344 42,666 33,838 36,123 42,987 36,457 36,276 -1.72%
-
Net Worth 22,415 23,087 27,492 32,492 39,738 46,688 50,360 -41.79%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 22,415 23,087 27,492 32,492 39,738 46,688 50,360 -41.79%
NOSH 47,692 39,805 39,792 39,147 39,738 39,904 39,968 12.53%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -2.15% -11.78% -19.67% -22.58% 0.00% 0.00% 0.00% -
ROE -3.32% -19.48% -20.23% -20.48% -17.60% -7.18% -7.62% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 72.55 95.89 71.06 75.28 108.17 91.36 90.76 -13.90%
EPS -1.56 -11.30 -13.98 -17.00 -17.60 -8.40 -9.60 -70.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.58 0.6909 0.83 1.00 1.17 1.26 -48.27%
Adjusted Per Share Value based on latest NOSH - 39,147
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 72.40 79.87 59.17 61.66 89.95 76.29 75.91 -3.11%
EPS -1.56 -9.41 -11.64 -13.93 -14.64 -7.01 -8.03 -66.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4691 0.4831 0.5753 0.6799 0.8316 0.977 1.0538 -41.78%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.20 2.60 2.98 3.08 3.50 3.08 3.20 -
P/RPS 3.03 2.71 4.19 4.09 3.24 3.37 3.53 -9.70%
P/EPS -141.03 -23.01 -21.32 -18.12 -19.89 -36.67 -33.33 162.29%
EY -0.71 -4.35 -4.69 -5.52 -5.03 -2.73 -3.00 -61.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.68 4.48 4.31 3.71 3.50 2.63 2.54 50.46%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 30/05/02 28/02/02 -
Price 2.15 2.50 2.67 2.80 3.10 3.72 3.08 -
P/RPS 2.96 2.61 3.76 3.72 2.87 4.07 3.39 -8.66%
P/EPS -137.82 -22.12 -19.10 -16.47 -17.61 -44.29 -32.08 164.97%
EY -0.73 -4.52 -5.24 -6.07 -5.68 -2.26 -3.12 -62.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 4.31 3.86 3.37 3.10 3.18 2.44 52.11%

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