[METALR] QoQ TTM 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- 12.62%
YoY- -18.61%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 115,325 140,048 171,376 193,638 203,975 203,949 205,021 -31.88%
PBT 4,638 3,959 9,601 10,719 5,631 5,689 5,637 -12.20%
Tax -2,653 -2,336 -2,428 -2,244 1,894 2,031 1,959 -
NP 1,985 1,623 7,173 8,475 7,525 7,720 7,596 -59.15%
-
NP to SH 1,985 1,623 7,173 8,475 7,525 7,720 7,596 -59.15%
-
Tax Rate 57.20% 59.00% 25.29% 20.93% -33.64% -35.70% -34.75% -
Total Cost 113,340 138,425 164,203 185,163 196,450 196,229 197,425 -30.94%
-
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 1.72% 1.16% 4.19% 4.38% 3.69% 3.79% 3.70% -
ROE 4.23% 3.61% 14.85% 17.73% 17.14% 18.17% 18.93% -
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 241.60 293.17 361.79 405.19 427.39 427.12 429.08 -31.83%
EPS 4.16 3.40 15.14 17.73 15.77 16.17 15.90 -59.12%
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 241.32 293.06 358.61 405.20 426.83 426.78 429.02 -31.88%
EPS 4.15 3.40 15.01 17.73 15.75 16.15 15.90 -59.19%
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 0.49 0.41 0.56 0.41 0.35 0.39 0.23 65.64%
P/EPS 28.38 35.32 13.27 9.47 9.51 10.21 6.29 173.30%
EY 3.52 2.83 7.53 10.56 10.51 9.80 15.90 -63.43%
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 0.43 0.38 0.35 0.51 0.35 0.37 0.33 19.31%
P/EPS 25.25 32.38 8.45 11.73 9.45 9.83 9.00 99.04%
EY 3.96 3.09 11.83 8.53 10.58 10.17 11.12 -49.79%
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