[METALR] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -15.36%
YoY- -5.57%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 96,125 115,325 140,048 171,376 193,638 203,975 203,949 -39.52%
PBT -7,580 4,638 3,959 9,601 10,719 5,631 5,689 -
Tax -1,454 -2,653 -2,336 -2,428 -2,244 1,894 2,031 -
NP -9,034 1,985 1,623 7,173 8,475 7,525 7,720 -
-
NP to SH -9,034 1,985 1,623 7,173 8,475 7,525 7,720 -
-
Tax Rate - 57.20% 59.00% 25.29% 20.93% -33.64% -35.70% -
Total Cost 105,159 113,340 138,425 164,203 185,163 196,450 196,229 -34.09%
-
Net Worth 3,932,876 46,922 44,903 48,315 47,789 43,907 42,496 1963.04%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 3,932,876 46,922 44,903 48,315 47,789 43,907 42,496 1963.04%
NOSH 4,676,428 47,734 47,770 47,368 47,789 47,725 47,749 2042.62%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -9.40% 1.72% 1.16% 4.19% 4.38% 3.69% 3.79% -
ROE -0.23% 4.23% 3.61% 14.85% 17.73% 17.14% 18.17% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.06 241.60 293.17 361.79 405.19 427.39 427.12 -97.17%
EPS -0.19 4.16 3.40 15.14 17.73 15.77 16.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.841 0.983 0.94 1.02 1.00 0.92 0.89 -3.71%
Adjusted Per Share Value based on latest NOSH - 47,368
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 201.15 241.32 293.06 358.61 405.20 426.83 426.78 -39.51%
EPS -18.90 4.15 3.40 15.01 17.73 15.75 16.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 82.2978 0.9819 0.9396 1.011 1.00 0.9188 0.8893 1962.97%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.33 1.18 1.20 2.01 1.68 1.50 1.65 -
P/RPS 64.70 0.49 0.41 0.56 0.41 0.35 0.39 2947.60%
P/EPS -688.47 28.38 35.32 13.27 9.47 9.51 10.21 -
EY -0.15 3.52 2.83 7.53 10.56 10.51 9.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.20 1.28 1.97 1.68 1.63 1.85 -10.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 07/03/07 30/11/06 28/08/06 24/05/06 27/02/06 -
Price 1.20 1.05 1.10 1.28 2.08 1.49 1.59 -
P/RPS 58.38 0.43 0.38 0.35 0.51 0.35 0.37 2847.13%
P/EPS -621.18 25.25 32.38 8.45 11.73 9.45 9.83 -
EY -0.16 3.96 3.09 11.83 8.53 10.58 10.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.07 1.17 1.25 2.08 1.62 1.79 -13.93%

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