[METALR] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 41.87%
YoY- -513.19%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 115,953 102,330 97,609 85,562 80,752 96,125 115,325 0.36%
PBT 10,035 6,467 -4,054 -5,801 -10,466 -7,580 4,638 67.05%
Tax 0 0 -280 -905 -1,071 -1,454 -2,653 -
NP 10,035 6,467 -4,334 -6,706 -11,537 -9,034 1,985 193.69%
-
NP to SH 10,035 6,467 -4,334 -6,706 -11,537 -9,034 1,985 193.69%
-
Tax Rate 0.00% 0.00% - - - - 57.20% -
Total Cost 105,918 95,863 101,943 92,268 92,289 105,159 113,340 -4.40%
-
Net Worth 48,346 47,025 44,096 0 37,856 3,932,876 46,922 2.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 48,346 47,025 44,096 0 37,856 3,932,876 46,922 2.00%
NOSH 47,678 47,790 47,775 4,463,333 47,713 4,676,428 47,734 -0.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.65% 6.32% -4.44% -7.84% -14.29% -9.40% 1.72% -
ROE 20.76% 13.75% -9.83% 0.00% -30.48% -0.23% 4.23% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 243.20 214.12 204.31 1.92 169.24 2.06 241.60 0.43%
EPS 21.05 13.53 -9.07 -0.15 -24.18 -0.19 4.16 193.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.014 0.984 0.923 0.00 0.7934 0.841 0.983 2.08%
Adjusted Per Share Value based on latest NOSH - 4,463,333
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 242.64 214.13 204.25 179.04 168.98 201.15 241.32 0.36%
EPS 21.00 13.53 -9.07 -14.03 -24.14 -18.90 4.15 193.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0117 0.984 0.9227 0.00 0.7922 82.2978 0.9819 2.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.70 0.86 0.98 0.91 0.99 1.33 1.18 -
P/RPS 0.29 0.40 0.48 47.47 0.58 64.70 0.49 -29.44%
P/EPS 3.33 6.36 -10.80 -605.67 -4.09 -688.47 28.38 -75.93%
EY 30.07 15.73 -9.26 -0.17 -24.42 -0.15 3.52 316.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.87 1.06 0.00 1.25 1.58 1.20 -30.78%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 25/02/08 30/11/07 30/08/07 31/05/07 -
Price 1.00 1.00 0.70 0.98 0.90 1.20 1.05 -
P/RPS 0.41 0.47 0.34 51.12 0.53 58.38 0.43 -3.11%
P/EPS 4.75 7.39 -7.72 -652.26 -3.72 -621.18 25.25 -67.06%
EY 21.05 13.53 -12.96 -0.15 -26.87 -0.16 3.96 203.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.02 0.76 0.00 1.13 1.43 1.07 -5.03%

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