[METALR] QoQ TTM 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- 26.36%
YoY- -2.63%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 157,019 146,657 134,965 130,511 138,898 137,187 145,188 5.35%
PBT 3,595 -3,743 -10,292 -17,460 -23,710 -22,564 -20,838 -
Tax 0 0 0 0 0 0 0 -
NP 3,595 -3,743 -10,292 -17,460 -23,710 -22,564 -20,838 -
-
NP to SH 3,595 -3,743 -10,292 -17,460 -23,710 -22,564 -20,838 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 153,424 150,400 145,257 147,971 162,608 159,751 166,026 -5.12%
-
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 2.29% -2.55% -7.63% -13.38% -17.07% -16.45% -14.35% -
ROE 13.45% -15.64% -44.72% -77.89% -102.70% -82.07% -64.13% -
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 328.96 306.40 281.51 273.65 348.94 344.76 370.88 -7.67%
EPS 7.53 -7.82 -21.47 -36.61 -59.56 -56.70 -53.23 -
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 328.57 306.89 282.42 273.10 290.65 287.07 303.81 5.35%
EPS 7.52 -7.83 -21.54 -36.54 -49.61 -47.22 -43.60 -
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 0.61 0.72 0.80 0.80 0.75 0.86 0.83 -18.54%
P/EPS 26.55 -28.13 -10.43 -6.01 -4.36 -5.26 -5.79 -
EY 3.77 -3.55 -9.58 -16.64 -22.91 -19.03 -17.28 -
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 0.76 0.60 0.71 0.79 0.72 0.77 0.75 0.88%
P/EPS 33.19 -23.53 -9.32 -5.87 -4.20 -4.71 -5.26 -
EY 3.01 -4.25 -10.73 -17.03 -23.83 -21.24 -19.01 -
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