[METALR] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 79.98%
YoY- 72.25%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 194,704 135,030 73,442 83,974 105,102 106,139 240,618 -3.46%
PBT 3,982 5,916 -10,538 -1,788 -5,344 4,088 14,016 -18.91%
Tax 0 0 0 0 -1,100 -457 -1,372 -
NP 3,982 5,916 -10,538 -1,788 -6,444 3,631 12,644 -17.50%
-
NP to SH 3,982 5,916 -10,538 -1,788 -6,444 3,631 12,644 -17.50%
-
Tax Rate 0.00% 0.00% - - - 11.18% 9.79% -
Total Cost 190,722 129,114 83,980 85,762 111,546 102,508 227,974 -2.92%
-
Net Worth 45,119 33,546 41,750 0 44,869 42,520 35,334 4.15%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 45,119 33,546 41,750 0 44,869 42,520 35,334 4.15%
NOSH 47,745 47,786 47,769 4,470,000 47,733 47,776 47,749 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.05% 4.38% -14.35% -2.13% -6.13% 3.42% 5.25% -
ROE 8.83% 17.64% -25.24% 0.00% -14.36% 8.54% 35.78% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 407.79 282.57 153.74 1.88 220.19 222.16 503.92 -3.46%
EPS 8.34 12.38 -22.06 -3.74 -13.50 7.60 26.48 -17.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.945 0.702 0.874 0.00 0.94 0.89 0.74 4.15%
Adjusted Per Share Value based on latest NOSH - 4,463,333
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 407.43 282.56 153.68 175.72 219.93 222.10 503.51 -3.46%
EPS 8.33 12.38 -22.05 -3.74 -13.48 7.60 26.46 -17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9442 0.702 0.8737 0.00 0.9389 0.8898 0.7394 4.15%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.96 0.82 1.04 0.91 1.20 1.65 2.00 -
P/RPS 0.24 0.29 0.68 48.44 0.54 0.74 0.40 -8.15%
P/EPS 11.51 6.62 -4.71 -2,275.00 -8.89 21.71 7.55 7.27%
EY 8.69 15.10 -21.21 -0.04 -11.25 4.61 13.24 -6.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.17 1.19 0.00 1.28 1.85 2.70 -14.97%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 24/02/10 27/02/09 25/02/08 07/03/07 27/02/06 02/02/05 -
Price 0.945 0.82 0.85 0.98 1.10 1.59 2.40 -
P/RPS 0.23 0.29 0.55 52.17 0.50 0.72 0.48 -11.53%
P/EPS 11.33 6.62 -3.85 -2,450.00 -8.15 20.92 9.06 3.79%
EY 8.83 15.10 -25.95 -0.04 -12.27 4.78 11.03 -3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.17 0.97 0.00 1.17 1.79 3.24 -17.78%

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