[METALR] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
05-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -26.99%
YoY- -50.28%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 54,035 52,105 52,053 45,756 55,107 65,203 46,149 11.05%
PBT 2,316 1,771 19 1,583 2,264 4,743 1,575 29.22%
Tax -258 -199 2,659 -171 -330 -354 0 -
NP 2,058 1,572 2,678 1,412 1,934 4,389 1,575 19.46%
-
NP to SH 2,058 1,572 2,678 1,412 1,934 4,389 1,575 19.46%
-
Tax Rate 11.14% 11.24% -13,994.74% 10.80% 14.58% 7.46% 0.00% -
Total Cost 51,977 50,533 49,375 44,344 53,173 60,814 44,574 10.75%
-
Net Worth 42,496 40,136 38,680 36,254 35,337 32,475 28,176 31.41%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 42,496 40,136 38,680 36,254 35,337 32,475 28,176 31.41%
NOSH 47,749 47,781 47,754 47,702 47,753 47,758 47,757 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.81% 3.02% 5.14% 3.09% 3.51% 6.73% 3.41% -
ROE 4.84% 3.92% 6.92% 3.89% 5.47% 13.51% 5.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 113.16 109.05 109.00 95.92 115.40 136.53 96.63 11.06%
EPS 4.31 3.29 5.61 2.96 4.05 9.19 3.30 19.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.84 0.81 0.76 0.74 0.68 0.59 31.43%
Adjusted Per Share Value based on latest NOSH - 47,702
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 113.07 109.03 108.92 95.75 115.31 136.44 96.57 11.05%
EPS 4.31 3.29 5.60 2.95 4.05 9.18 3.30 19.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8893 0.8399 0.8094 0.7586 0.7395 0.6796 0.5896 31.42%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.65 1.00 2.10 2.06 2.00 1.70 2.25 -
P/RPS 1.46 0.92 1.93 2.15 1.73 1.25 2.33 -26.71%
P/EPS 38.28 30.40 37.45 69.59 49.38 18.50 68.23 -31.90%
EY 2.61 3.29 2.67 1.44 2.03 5.41 1.47 46.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.19 2.59 2.71 2.70 2.50 3.81 -38.14%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 15/11/05 29/08/05 05/05/05 02/02/05 29/10/04 17/08/04 -
Price 1.59 1.43 2.10 1.80 2.40 1.78 1.90 -
P/RPS 1.41 1.31 1.93 1.88 2.08 1.30 1.97 -19.93%
P/EPS 36.89 43.47 37.45 60.81 59.26 19.37 57.61 -25.64%
EY 2.71 2.30 2.67 1.64 1.69 5.16 1.74 34.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.70 2.59 2.37 3.24 2.62 3.22 -32.31%

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