[METALR] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 24.0%
YoY- -202.32%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 83,642 87,614 96,148 87,689 103,996 125,216 146,217 -31.06%
PBT -2,272 -4,268 -8,849 -15,443 -20,757 -21,044 -13,115 -68.89%
Tax 0 0 -1,384 -1,384 -1,384 -1,382 2 -
NP -2,272 -4,268 -10,233 -16,827 -22,141 -22,426 -13,113 -68.88%
-
NP to SH -2,272 -4,268 -10,233 -16,827 -22,141 -22,426 -13,113 -68.88%
-
Tax Rate - - - - - - - -
Total Cost 85,914 91,882 106,381 104,516 126,137 147,642 159,330 -33.72%
-
Net Worth 25,930 25,397 25,858 26,789 27,027 29,604 33,192 -15.16%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 25,930 25,397 25,858 26,789 27,027 29,604 33,192 -15.16%
NOSH 47,754 47,651 47,886 46,999 47,752 47,749 47,759 -0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.72% -4.87% -10.64% -19.19% -21.29% -17.91% -8.97% -
ROE -8.76% -16.80% -39.57% -62.81% -81.92% -75.75% -39.51% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 175.15 183.87 200.78 186.57 217.78 262.24 306.15 -31.06%
EPS -4.76 -8.96 -21.37 -35.80 -46.37 -46.97 -27.46 -68.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.543 0.533 0.54 0.57 0.566 0.62 0.695 -15.15%
Adjusted Per Share Value based on latest NOSH - 46,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 175.03 183.34 201.20 183.49 217.62 262.02 305.97 -31.06%
EPS -4.75 -8.93 -21.41 -35.21 -46.33 -46.93 -27.44 -68.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5426 0.5315 0.5411 0.5606 0.5656 0.6195 0.6946 -15.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.66 0.80 0.75 0.75 0.75 0.77 0.84 -
P/RPS 0.38 0.44 0.37 0.40 0.34 0.29 0.27 25.56%
P/EPS -13.87 -8.93 -3.51 -2.09 -1.62 -1.64 -3.06 173.63%
EY -7.21 -11.20 -28.49 -47.74 -61.82 -61.00 -32.69 -63.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.50 1.39 1.32 1.33 1.24 1.21 0.54%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 30/05/13 26/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.68 0.69 0.725 0.75 0.75 0.75 1.00 -
P/RPS 0.39 0.38 0.36 0.40 0.34 0.29 0.33 11.76%
P/EPS -14.29 -7.70 -3.39 -2.09 -1.62 -1.60 -3.64 148.65%
EY -7.00 -12.98 -29.48 -47.74 -61.82 -62.62 -27.46 -59.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.29 1.34 1.32 1.33 1.21 1.44 -8.99%

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