[METALR] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 0.5%
YoY- 75.27%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Revenue 102,330 96,126 193,637 218,119 168,619 130,512 159,033 -6.55%
PBT 6,467 -7,578 10,720 8,562 5,913 -17,460 -10,771 -
Tax 0 -1,455 -2,245 1,802 0 0 10,771 -
NP 6,467 -9,033 8,475 10,364 5,913 -17,460 0 -
-
NP to SH 6,467 -9,033 8,475 10,364 5,913 -17,460 -10,771 -
-
Tax Rate 0.00% - 20.94% -21.05% 0.00% - - -
Total Cost 95,863 105,159 185,162 207,755 162,706 147,972 159,033 -7.49%
-
Net Worth 46,979 3,916,268 47,926 38,689 28,189 22,445 50,079 -0.97%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Net Worth 46,979 3,916,268 47,926 38,689 28,189 22,445 50,079 -0.97%
NOSH 47,743 4,817,058 47,769 47,764 47,778 47,757 39,745 2.86%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
NP Margin 6.32% -9.40% 4.38% 4.75% 3.51% -13.38% 0.00% -
ROE 13.77% -0.23% 17.68% 26.79% 20.98% -77.79% -21.51% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 214.33 2.00 405.36 456.65 352.92 273.28 400.13 -9.15%
EPS 13.54 -18.91 0.18 21.70 12.38 -36.56 -27.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.984 0.813 1.0033 0.81 0.59 0.47 1.26 -3.73%
Adjusted Per Share Value based on latest NOSH - 47,754
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 214.13 201.15 405.20 456.43 352.85 273.10 332.79 -6.55%
EPS 13.53 -18.90 17.73 21.69 12.37 -36.54 -22.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9831 81.9503 1.0029 0.8096 0.5899 0.4697 1.0479 -0.97%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 -
Price 0.86 1.33 1.68 2.10 2.25 2.20 3.20 -
P/RPS 0.40 66.65 0.41 0.46 0.64 0.81 0.80 -10.11%
P/EPS 6.35 -709.25 9.47 9.68 18.18 -6.02 -11.81 -
EY 15.75 -0.14 10.56 10.33 5.50 -16.62 -8.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.64 1.67 2.59 3.81 4.68 2.54 -15.19%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 29/08/08 30/08/07 28/08/06 29/08/05 17/08/04 29/08/03 28/02/02 -
Price 1.00 1.20 2.08 2.10 1.90 2.15 3.08 -
P/RPS 0.47 60.13 0.51 0.46 0.54 0.79 0.77 -7.31%
P/EPS 7.38 -639.93 11.72 9.68 15.35 -5.88 -11.37 -
EY 13.55 -0.16 8.53 10.33 6.51 -17.00 -8.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.48 2.07 2.59 3.22 4.57 2.44 -12.55%

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