[METALR] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
19-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 92.2%
YoY- 117.72%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 65,203 46,149 48,530 39,967 33,922 34,600 38,168 42.76%
PBT 4,743 1,575 2,840 986 513 -744 -4,498 -
Tax -354 0 0 0 0 0 0 -
NP 4,389 1,575 2,840 986 513 -744 -4,498 -
-
NP to SH 4,389 1,575 2,840 986 513 -744 -4,498 -
-
Tax Rate 7.46% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 60,814 44,574 45,690 38,981 33,409 35,344 42,666 26.57%
-
Net Worth 32,475 28,176 26,729 23,932 23,013 22,415 23,087 25.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 32,475 28,176 26,729 23,932 23,013 22,415 23,087 25.46%
NOSH 47,758 47,757 47,731 47,864 47,943 47,692 39,805 12.87%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.73% 3.41% 5.85% 2.47% 1.51% -2.15% -11.78% -
ROE 13.51% 5.59% 10.62% 4.12% 2.23% -3.32% -19.48% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 136.53 96.63 101.67 83.50 70.75 72.55 95.89 26.48%
EPS 9.19 3.30 5.95 2.06 1.07 -1.56 -11.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.59 0.56 0.50 0.48 0.47 0.58 11.15%
Adjusted Per Share Value based on latest NOSH - 47,864
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 136.44 96.57 101.55 83.63 70.98 72.40 79.87 42.76%
EPS 9.18 3.30 5.94 2.06 1.07 -1.56 -9.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6796 0.5896 0.5593 0.5008 0.4816 0.4691 0.4831 25.47%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.70 2.25 2.00 2.20 2.24 2.20 2.60 -
P/RPS 1.25 2.33 1.97 2.63 3.17 3.03 2.71 -40.21%
P/EPS 18.50 68.23 33.61 106.80 209.35 -141.03 -23.01 -
EY 5.41 1.47 2.97 0.94 0.48 -0.71 -4.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.81 3.57 4.40 4.67 4.68 4.48 -32.14%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/10/04 17/08/04 19/04/04 19/01/04 07/11/03 29/08/03 30/05/03 -
Price 1.78 1.90 2.50 1.84 2.00 2.15 2.50 -
P/RPS 1.30 1.97 2.46 2.20 2.83 2.96 2.61 -37.08%
P/EPS 19.37 57.61 42.02 89.32 186.92 -137.82 -22.12 -
EY 5.16 1.74 2.38 1.12 0.54 -0.73 -4.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.22 4.46 3.68 4.17 4.57 4.31 -28.17%

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