[METALR] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
05-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -18.44%
YoY- 78.24%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Revenue 100,124 98,146 202,561 221,421 163,225 127,882 163,676 -7.27%
PBT 4,076 -622 7,484 11,454 5,785 -22,288 -9,245 -
Tax 0 -1,566 -1,021 -1,142 0 0 9,245 -
NP 4,076 -2,189 6,462 10,312 5,785 -22,288 0 -
-
NP to SH 4,076 -2,189 6,462 10,312 5,785 -22,288 -9,245 -
-
Tax Rate 0.00% - 13.64% 9.97% 0.00% - - -
Total Cost 96,048 100,335 196,098 211,109 157,440 150,170 163,676 -7.86%
-
Net Worth 44,087 46,921 43,933 36,305 26,731 23,083 53,798 -3.01%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Net Worth 44,087 46,921 43,933 36,305 26,731 23,083 53,798 -3.01%
NOSH 47,765 47,732 47,753 47,770 47,734 39,799 39,850 2.82%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
NP Margin 4.07% -2.23% 3.19% 4.66% 3.54% -17.43% 0.00% -
ROE 9.25% -4.67% 14.71% 28.40% 21.64% -96.55% -17.19% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
RPS 209.62 205.62 424.18 463.51 341.95 321.31 410.72 -9.82%
EPS 8.53 -4.59 13.53 21.59 12.11 -56.00 -23.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.923 0.983 0.92 0.76 0.56 0.58 1.35 -5.67%
Adjusted Per Share Value based on latest NOSH - 47,702
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
RPS 209.52 205.38 423.87 463.34 341.56 267.60 342.50 -7.27%
EPS 8.53 -4.58 13.52 21.58 12.11 -46.64 -19.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9226 0.9819 0.9193 0.7597 0.5594 0.483 1.1258 -3.01%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 27/09/01 -
Price 0.98 1.18 1.50 2.06 2.00 2.60 3.28 -
P/RPS 0.47 0.57 0.35 0.44 0.58 0.81 0.80 -7.85%
P/EPS 11.48 -25.73 11.08 9.54 16.50 -4.64 -14.14 -
EY 8.71 -3.89 9.02 10.48 6.06 -21.54 -7.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.20 1.63 2.71 3.57 4.48 2.43 -11.97%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Date 30/05/08 31/05/07 24/05/06 05/05/05 19/04/04 30/05/03 30/11/01 -
Price 0.70 1.05 1.49 1.80 2.50 2.50 3.28 -
P/RPS 0.33 0.51 0.35 0.39 0.73 0.78 0.80 -12.72%
P/EPS 8.20 -22.89 11.01 8.34 20.63 -4.46 -14.14 -
EY 12.19 -4.37 9.08 11.99 4.85 -22.40 -7.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.07 1.62 2.37 4.46 4.31 2.43 -16.36%

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