[METALR] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 196.91%
YoY- 755.56%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
Revenue 57,880 119,372 208,420 260,812 135,688 117,872 122,804 -9.53%
PBT -8,932 2,612 7,084 18,972 2,052 -26,620 4,136 -
Tax 0 -1,532 -796 -1,416 0 0 -1,184 -
NP -8,932 1,080 6,288 17,556 2,052 -26,620 2,952 -
-
NP to SH -8,932 1,080 6,288 17,556 2,052 -26,620 2,952 -
-
Tax Rate - 58.65% 11.24% 7.46% 0.00% - 28.63% -
Total Cost 66,812 118,292 202,132 243,256 133,636 144,492 119,852 -7.49%
-
Net Worth 37,856 48,315 40,136 32,475 23,013 32,492 59,039 -5.75%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
Net Worth 37,856 48,315 40,136 32,475 23,013 32,492 59,039 -5.75%
NOSH 47,713 47,368 47,781 47,758 47,943 39,147 39,891 2.41%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
NP Margin -15.43% 0.90% 3.02% 6.73% 1.51% -22.58% 2.40% -
ROE -23.59% 2.24% 15.67% 54.06% 8.92% -81.93% 5.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
RPS 121.31 252.01 436.20 546.11 283.01 301.10 307.84 -11.67%
EPS -18.72 2.28 13.16 36.76 4.28 -68.00 7.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7934 1.02 0.84 0.68 0.48 0.83 1.48 -7.97%
Adjusted Per Share Value based on latest NOSH - 47,758
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
RPS 121.12 249.79 436.13 545.77 283.94 246.65 256.97 -9.53%
EPS -18.69 2.26 13.16 36.74 4.29 -55.70 6.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7922 1.011 0.8399 0.6796 0.4816 0.6799 1.2354 -5.74%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 -
Price 0.99 2.01 1.00 1.70 2.24 3.08 4.30 -
P/RPS 0.82 0.80 0.23 0.31 0.79 1.02 1.40 -6.88%
P/EPS -5.29 88.16 7.60 4.62 52.34 -4.53 58.11 -
EY -18.91 1.13 13.16 21.62 1.91 -22.08 1.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.97 1.19 2.50 4.67 3.71 2.91 -10.64%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
Date 30/11/07 30/11/06 15/11/05 29/10/04 07/11/03 29/11/02 30/05/00 -
Price 0.90 1.28 1.43 1.78 2.00 2.80 4.18 -
P/RPS 0.74 0.51 0.33 0.33 0.71 0.93 1.36 -7.78%
P/EPS -4.81 56.14 10.87 4.84 46.73 -4.12 56.49 -
EY -20.80 1.78 9.20 20.65 2.14 -24.29 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 1.70 2.62 4.17 3.37 2.82 -11.47%

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