[METALR] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
19-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 63.63%
YoY- 83.41%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 199,849 168,568 157,019 146,657 134,965 130,511 138,898 27.36%
PBT 10,144 5,914 3,595 -3,743 -10,292 -17,460 -23,710 -
Tax -354 0 0 0 0 0 0 -
NP 9,790 5,914 3,595 -3,743 -10,292 -17,460 -23,710 -
-
NP to SH 9,790 5,914 3,595 -3,743 -10,292 -17,460 -23,710 -
-
Tax Rate 3.49% 0.00% 0.00% - - - - -
Total Cost 190,059 162,654 153,424 150,400 145,257 147,971 162,608 10.92%
-
Net Worth 32,475 28,176 26,729 23,932 23,013 22,415 23,087 25.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 32,475 28,176 26,729 23,932 23,013 22,415 23,087 25.46%
NOSH 47,758 47,757 47,731 47,864 47,943 47,692 39,805 12.87%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.90% 3.51% 2.29% -2.55% -7.63% -13.38% -17.07% -
ROE 30.15% 20.99% 13.45% -15.64% -44.72% -77.89% -102.70% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 418.46 352.97 328.96 306.40 281.51 273.65 348.94 12.83%
EPS 20.50 12.38 7.53 -7.82 -21.47 -36.61 -59.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.59 0.56 0.50 0.48 0.47 0.58 11.15%
Adjusted Per Share Value based on latest NOSH - 47,864
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 418.20 352.74 328.57 306.89 282.42 273.10 290.65 27.36%
EPS 20.49 12.38 7.52 -7.83 -21.54 -36.54 -49.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6796 0.5896 0.5593 0.5008 0.4816 0.4691 0.4831 25.47%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.70 2.25 2.00 2.20 2.24 2.20 2.60 -
P/RPS 0.41 0.64 0.61 0.72 0.80 0.80 0.75 -33.06%
P/EPS 8.29 18.17 26.55 -28.13 -10.43 -6.01 -4.36 -
EY 12.06 5.50 3.77 -3.55 -9.58 -16.64 -22.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.81 3.57 4.40 4.67 4.68 4.48 -32.14%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/10/04 17/08/04 19/04/04 19/01/04 07/11/03 29/08/03 30/05/03 -
Price 1.78 1.90 2.50 1.84 2.00 2.15 2.50 -
P/RPS 0.43 0.54 0.76 0.60 0.71 0.79 0.72 -29.01%
P/EPS 8.68 15.34 33.19 -23.53 -9.32 -5.87 -4.20 -
EY 11.52 6.52 3.01 -4.25 -10.73 -17.03 -23.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.22 4.46 3.68 4.17 4.57 4.31 -28.17%

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