[METALR] YoY Annual (Unaudited) Result on 30-Jun-2006 [#4]

Stock

[METALR] METAL RECLAMATION BHD

Announcement Date

28-Aug-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Jun-2006 [#4]

Profit Trend

YoY- -18.23%

Quarter Report

METAL R Quarterly Report - June 06.doc

Latest QR

Upcoming QR

METALR's Result

METALR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annual (Unaudited) Result
Revenue	76,222	102,330	96,126	193,637	218,119	168,619	130,512	-8.56%
YoY %	-25.51%	6.45%	-50.36%	-11.22%	29.36%	29.20%	-	-
Horiz. %	58.40%	78.41%	73.65%	148.37%	167.13%	129.20%	100.00%	-
PBT	-15,758	6,467	-7,578	10,720	8,562	5,913	-17,460	-1.69%
YoY %	-343.67%	185.34%	-170.69%	25.20%	44.80%	133.87%	-	-
Horiz. %	90.25%	-37.04%	43.40%	-61.40%	-49.04%	-33.87%	100.00%	-
Tax	0	0	-1,455	-2,245	1,802	0	0	-
YoY %	0.00%	0.00%	35.19%	-224.58%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	-80.74%	-124.58%	100.00%	-	-	-
NP	-15,758	6,467	-9,033	8,475	10,364	5,913	-17,460	-1.69%
YoY %	-343.67%	171.59%	-206.58%	-18.23%	75.27%	133.87%	-	-
Horiz. %	90.25%	-37.04%	51.74%	-48.54%	-59.36%	-33.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-15,758	6,467	-9,033	8,475	10,364	5,913	-17,460	-1.69%
YoY %	-343.67%	171.59%	-206.58%	-18.23%	75.27%	133.87%	-	-
Horiz. %	90.25%	-37.04%	51.74%	-48.54%	-59.36%	-33.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	0.00%	-	20.94%	-21.05%	0.00%	-	-
YoY %	-	0.00%	-	199.48%	0.00%	0.00%	-	-
Horiz. %	-	0.00%	-	-99.48%	100.00%	-	-	-
Total Cost	91,980	95,863	105,159	185,162	207,755	162,706	147,972	-7.61%
YoY %	-4.05%	-8.84%	-43.21%	-10.87%	27.69%	9.96%	-	-
Horiz. %	62.16%	64.78%	71.07%	125.13%	140.40%	109.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,521	46,979	3,916,268	47,926	38,698	28,189	22,445	5.81%
YoY %	-32.90%	-98.80%	8,071.49%	23.85%	37.28%	25.59%	-	-
Horiz. %	140.44%	209.31%	17,448.29%	213.53%	172.41%	125.59%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	31,521	46,979	3,916,268	47,926	38,698	28,189	22,445	5.81%
YoY %	-32.90%	-98.80%	8,071.49%	23.85%	37.28%	25.59%	-	-
Horiz. %	140.44%	209.31%	17,448.29%	213.53%	172.41%	125.59%	100.00%	-
NOSH	47,760	47,743	4,817,058	47,769	47,776	47,778	47,757	0.00%
YoY %	0.04%	-99.01%	9,984.07%	-0.01%	-0.00%	0.04%	-	-
Horiz. %	100.01%	99.97%	10,086.60%	100.03%	100.04%	100.04%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	-20.67%	6.32%	-9.40%	4.38%	4.75%	3.51%	-13.38%	-
YoY %	-427.06%	167.23%	-314.61%	-7.79%	35.33%	126.23%	-	-
Horiz. %	154.48%	-47.23%	70.25%	-32.74%	-35.50%	-26.23%	100.00%	-
ROE	-49.99%	13.77%	-0.23%	17.68%	26.78%	20.98%	-77.79%	-
YoY %	-463.04%	6,086.96%	-101.30%	-33.98%	27.65%	126.97%	-	-
Horiz. %	64.26%	-17.70%	0.30%	-22.73%	-34.43%	-26.97%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	159.59	214.33	2.00	405.36	456.54	352.92	273.28	-8.56%
YoY %	-25.54%	10,616.50%	-99.51%	-11.21%	29.36%	29.14%	-	-
Horiz. %	58.40%	78.43%	0.73%	148.33%	167.06%	129.14%	100.00%	-
EPS	-32.99	13.54	-18.91	0.18	21.70	12.38	-36.56	-1.69%
YoY %	-343.65%	171.60%	-10,605.56%	-99.17%	75.28%	133.86%	-	-
Horiz. %	90.24%	-37.04%	51.72%	-0.49%	-59.35%	-33.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.66	0.984	0.813	1.0033	0.81	0.59	0.47	5.81%
YoY %	-32.93%	21.03%	-18.97%	23.86%	37.29%	25.53%	-	-
Horiz. %	140.43%	209.36%	172.98%	213.47%	172.34%	125.53%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 47,789
RPS	159.50	214.13	201.15	405.20	456.43	352.85	273.10	-8.56%
YoY %	-25.51%	6.45%	-50.36%	-11.22%	29.36%	29.20%	-	-
Horiz. %	58.40%	78.41%	73.65%	148.37%	167.13%	129.20%	100.00%	-
EPS	-32.97	13.53	-18.90	17.73	21.69	12.37	-36.54	-1.69%
YoY %	-343.68%	171.59%	-206.60%	-18.26%	75.34%	133.85%	-	-
Horiz. %	90.23%	-37.03%	51.72%	-48.52%	-59.36%	-33.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6596	0.9831	81.9503	1.0029	0.8098	0.5899	0.4697	5.81%
YoY %	-32.91%	-98.80%	8,071.33%	23.85%	37.28%	25.59%	-	-
Horiz. %	140.43%	209.30%	17,447.37%	213.52%	172.41%	125.59%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.01	0.86	1.33	1.68	2.10	2.25	2.20	-
P/RPS	0.63	0.40	66.65	0.41	0.46	0.64	0.81	-4.09%
YoY %	57.50%	-99.40%	16,156.10%	-10.87%	-28.12%	-20.99%	-	-
Horiz. %	77.78%	49.38%	8,228.40%	50.62%	56.79%	79.01%	100.00%	-
P/EPS	-3.06	6.35	-709.25	9.47	9.68	18.18	-6.02	-10.65%
YoY %	-148.19%	100.90%	-7,589.44%	-2.17%	-46.75%	401.99%	-	-
Horiz. %	50.83%	-105.48%	11,781.56%	-157.31%	-160.80%	-301.99%	100.00%	-
EY	-32.67	15.75	-0.14	10.56	10.33	5.50	-16.62	11.91%
YoY %	-307.43%	11,350.00%	-101.33%	2.23%	87.82%	133.09%	-	-
Horiz. %	196.57%	-94.77%	0.84%	-63.54%	-62.15%	-33.09%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.53	0.87	1.64	1.67	2.59	3.81	4.68	-16.98%
YoY %	75.86%	-46.95%	-1.80%	-35.52%	-32.02%	-18.59%	-	-
Horiz. %	32.69%	18.59%	35.04%	35.68%	55.34%	81.41%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	29/08/08	30/08/07	28/08/06	27/02/06	17/08/04	29/08/03	-
Price	0.71	1.00	1.20	2.08	1.59	1.90	2.15	-
P/RPS	0.44	0.47	60.13	0.51	0.35	0.54	0.79	-9.28%
YoY %	-6.38%	-99.22%	11,690.20%	45.71%	-35.19%	-31.65%	-	-
Horiz. %	55.70%	59.49%	7,611.39%	64.56%	44.30%	68.35%	100.00%	-
P/EPS	-2.15	7.38	-639.93	11.72	7.33	15.35	-5.88	-15.42%
YoY %	-129.13%	101.15%	-5,560.15%	59.89%	-52.25%	361.05%	-	-
Horiz. %	36.56%	-125.51%	10,883.16%	-199.32%	-124.66%	-261.05%	100.00%	-
EY	-46.47	13.55	-0.16	8.53	13.64	6.51	-17.00	18.22%
YoY %	-442.95%	8,568.75%	-101.88%	-37.46%	109.52%	138.29%	-	-
Horiz. %	273.35%	-79.71%	0.94%	-50.18%	-80.24%	-38.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.08	1.02	1.48	2.07	1.96	3.22	4.57	-21.35%
YoY %	5.88%	-31.08%	-28.50%	5.61%	-39.13%	-29.54%	-	-
Horiz. %	23.63%	22.32%	32.39%	45.30%	42.89%	70.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos