[METALR] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -8.28%
YoY- -109.49%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 134,965 130,511 138,898 137,187 145,188 162,587 157,915 -9.93%
PBT -10,292 -17,460 -23,710 -22,564 -20,838 -17,012 -13,298 -15.69%
Tax 0 0 0 0 0 0 3,280 -
NP -10,292 -17,460 -23,710 -22,564 -20,838 -17,012 -10,018 1.81%
-
NP to SH -10,292 -17,460 -23,710 -22,564 -20,838 -17,012 -13,298 -15.69%
-
Tax Rate - - - - - - - -
Total Cost 145,257 147,971 162,608 159,751 166,026 179,599 167,933 -9.20%
-
Net Worth 23,013 22,415 23,087 27,492 32,492 39,738 46,688 -37.57%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 23,013 22,415 23,087 27,492 32,492 39,738 46,688 -37.57%
NOSH 47,943 47,692 39,805 39,792 39,147 39,738 39,904 13.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -7.63% -13.38% -17.07% -16.45% -14.35% -10.46% -6.34% -
ROE -44.72% -77.89% -102.70% -82.07% -64.13% -42.81% -28.48% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 281.51 273.65 348.94 344.76 370.88 409.14 395.73 -20.29%
EPS -21.47 -36.61 -59.56 -56.70 -53.23 -42.81 -33.32 -25.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.58 0.6909 0.83 1.00 1.17 -44.75%
Adjusted Per Share Value based on latest NOSH - 39,792
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 282.42 273.10 290.65 287.07 303.81 340.22 330.45 -9.93%
EPS -21.54 -36.54 -49.61 -47.22 -43.60 -35.60 -27.83 -15.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4816 0.4691 0.4831 0.5753 0.6799 0.8316 0.977 -37.57%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.24 2.20 2.60 2.98 3.08 3.50 3.08 -
P/RPS 0.80 0.80 0.75 0.86 0.83 0.86 0.78 1.70%
P/EPS -10.43 -6.01 -4.36 -5.26 -5.79 -8.18 -9.24 8.40%
EY -9.58 -16.64 -22.91 -19.03 -17.28 -12.23 -10.82 -7.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 4.68 4.48 4.31 3.71 3.50 2.63 46.58%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 07/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 30/05/02 -
Price 2.00 2.15 2.50 2.67 2.80 3.10 3.72 -
P/RPS 0.71 0.79 0.72 0.77 0.75 0.76 0.94 -17.04%
P/EPS -9.32 -5.87 -4.20 -4.71 -5.26 -7.24 -11.16 -11.30%
EY -10.73 -17.03 -23.83 -21.24 -19.01 -13.81 -8.96 12.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 4.57 4.31 3.86 3.37 3.10 3.18 19.78%

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