[METALR] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 8.79%
YoY- -84.12%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Revenue 202,561 221,421 163,225 127,882 163,676 127,772 124,170 -0.52%
PBT 7,484 11,454 5,785 -22,288 -9,245 4,157 6,049 -0.22%
Tax -1,021 -1,142 0 0 9,245 -1,230 0 -100.00%
NP 6,462 10,312 5,785 -22,288 0 2,926 6,049 -0.07%
-
NP to SH 6,462 10,312 5,785 -22,288 -9,245 2,926 6,049 -0.07%
-
Tax Rate 13.64% 9.97% 0.00% - - 29.59% 0.00% -
Total Cost 196,098 211,109 157,440 150,170 163,676 124,845 118,121 -0.54%
-
Net Worth 43,933 36,305 26,731 23,083 53,798 59,863 58,901 0.31%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 43,933 36,305 26,731 23,083 53,798 59,863 58,901 0.31%
NOSH 47,753 47,770 47,734 39,799 39,850 39,909 39,798 -0.19%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.19% 4.66% 3.54% -17.43% 0.00% 2.29% 4.87% -
ROE 14.71% 28.40% 21.64% -96.55% -17.19% 4.89% 10.27% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
RPS 424.18 463.51 341.95 321.31 410.72 320.16 312.00 -0.32%
EPS 13.53 21.59 12.11 -56.00 -23.20 7.33 15.20 0.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.76 0.56 0.58 1.35 1.50 1.48 0.50%
Adjusted Per Share Value based on latest NOSH - 39,805
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
RPS 423.87 463.34 341.56 267.60 342.50 267.37 259.83 -0.52%
EPS 13.52 21.58 12.11 -46.64 -19.35 6.12 12.66 -0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9193 0.7597 0.5594 0.483 1.1258 1.2527 1.2325 0.31%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 27/09/01 29/09/00 - -
Price 1.50 2.06 2.00 2.60 3.28 4.32 0.00 -
P/RPS 0.35 0.44 0.58 0.81 0.80 1.35 0.00 -100.00%
P/EPS 11.08 9.54 16.50 -4.64 -14.14 58.91 0.00 -100.00%
EY 9.02 10.48 6.06 -21.54 -7.07 1.70 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.71 3.57 4.48 2.43 2.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Date 24/05/06 05/05/05 19/04/04 30/05/03 30/11/01 30/11/00 30/11/99 -
Price 1.49 1.80 2.50 2.50 3.28 4.28 0.00 -
P/RPS 0.35 0.39 0.73 0.78 0.80 1.34 0.00 -100.00%
P/EPS 11.01 8.34 20.63 -4.46 -14.14 58.36 0.00 -100.00%
EY 9.08 11.99 4.85 -22.40 -7.07 1.71 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.37 4.46 4.31 2.43 2.85 0.00 -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
Post a Comment