[METALR] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 46.77%
YoY- 89.74%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 52,867 63,830 77,352 83,642 87,614 96,148 87,689 -28.69%
PBT -4,849 -2,238 -3,663 -2,272 -4,268 -8,849 -15,443 -53.90%
Tax -347 0 0 0 0 -1,384 -1,384 -60.33%
NP -5,196 -2,238 -3,663 -2,272 -4,268 -10,233 -16,827 -54.41%
-
NP to SH -5,196 -2,238 -3,663 -2,272 -4,268 -10,233 -16,827 -54.41%
-
Tax Rate - - - - - - - -
Total Cost 58,063 66,068 81,015 85,914 91,882 106,381 104,516 -32.49%
-
Net Worth 21,199 25,271 24,495 25,930 25,397 25,858 26,789 -14.48%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 21,199 25,271 24,495 25,930 25,397 25,858 26,789 -14.48%
NOSH 47,746 47,771 47,749 47,754 47,651 47,886 46,999 1.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -9.83% -3.51% -4.74% -2.72% -4.87% -10.64% -19.19% -
ROE -24.51% -8.86% -14.95% -8.76% -16.80% -39.57% -62.81% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 110.72 133.62 162.00 175.15 183.87 200.78 186.57 -29.44%
EPS -10.88 -4.68 -7.67 -4.76 -8.96 -21.37 -35.80 -54.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.444 0.529 0.513 0.543 0.533 0.54 0.57 -15.37%
Adjusted Per Share Value based on latest NOSH - 47,754
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 110.63 133.57 161.86 175.03 183.34 201.20 183.49 -28.69%
EPS -10.87 -4.68 -7.67 -4.75 -8.93 -21.41 -35.21 -54.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4436 0.5288 0.5126 0.5426 0.5315 0.5411 0.5606 -14.48%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.16 0.675 0.67 0.66 0.80 0.75 0.75 -
P/RPS 1.05 0.51 0.41 0.38 0.44 0.37 0.40 90.62%
P/EPS -10.66 -14.41 -8.73 -13.87 -8.93 -3.51 -2.09 197.19%
EY -9.38 -6.94 -11.45 -7.21 -11.20 -28.49 -47.74 -66.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 1.28 1.31 1.22 1.50 1.39 1.32 57.73%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 27/02/14 28/11/13 27/08/13 30/05/13 26/02/13 -
Price 0.94 0.555 0.675 0.68 0.69 0.725 0.75 -
P/RPS 0.85 0.42 0.42 0.39 0.38 0.36 0.40 65.51%
P/EPS -8.64 -11.85 -8.80 -14.29 -7.70 -3.39 -2.09 158.25%
EY -11.58 -8.44 -11.36 -7.00 -12.98 -29.48 -47.74 -61.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.05 1.32 1.25 1.29 1.34 1.32 37.26%

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