[METALR] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
19-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 196.05%
YoY- 115.16%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 214,989 199,849 168,568 157,019 146,657 134,965 130,511 39.26%
PBT 11,422 10,144 5,914 3,595 -3,743 -10,292 -17,460 -
Tax -684 -354 0 0 0 0 0 -
NP 10,738 9,790 5,914 3,595 -3,743 -10,292 -17,460 -
-
NP to SH 10,738 9,790 5,914 3,595 -3,743 -10,292 -17,460 -
-
Tax Rate 5.99% 3.49% 0.00% 0.00% - - - -
Total Cost 204,251 190,059 162,654 153,424 150,400 145,257 147,971 23.85%
-
Net Worth 35,337 32,475 28,176 26,729 23,932 23,013 22,415 35.26%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 35,337 32,475 28,176 26,729 23,932 23,013 22,415 35.26%
NOSH 47,753 47,758 47,757 47,731 47,864 47,943 47,692 0.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.99% 4.90% 3.51% 2.29% -2.55% -7.63% -13.38% -
ROE 30.39% 30.15% 20.99% 13.45% -15.64% -44.72% -77.89% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 450.21 418.46 352.97 328.96 306.40 281.51 273.65 39.15%
EPS 22.49 20.50 12.38 7.53 -7.82 -21.47 -36.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.68 0.59 0.56 0.50 0.48 0.47 35.15%
Adjusted Per Share Value based on latest NOSH - 47,731
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 449.88 418.20 352.74 328.57 306.89 282.42 273.10 39.27%
EPS 22.47 20.49 12.38 7.52 -7.83 -21.54 -36.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7395 0.6796 0.5896 0.5593 0.5008 0.4816 0.4691 35.26%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.00 1.70 2.25 2.00 2.20 2.24 2.20 -
P/RPS 0.44 0.41 0.64 0.61 0.72 0.80 0.80 -32.74%
P/EPS 8.89 8.29 18.17 26.55 -28.13 -10.43 -6.01 -
EY 11.24 12.06 5.50 3.77 -3.55 -9.58 -16.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.50 3.81 3.57 4.40 4.67 4.68 -30.58%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 02/02/05 29/10/04 17/08/04 19/04/04 19/01/04 07/11/03 29/08/03 -
Price 2.40 1.78 1.90 2.50 1.84 2.00 2.15 -
P/RPS 0.53 0.43 0.54 0.76 0.60 0.71 0.79 -23.27%
P/EPS 10.67 8.68 15.34 33.19 -23.53 -9.32 -5.87 -
EY 9.37 11.52 6.52 3.01 -4.25 -10.73 -17.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 2.62 3.22 4.46 3.68 4.17 4.57 -20.40%

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