[METALR] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
19-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 192.2%
YoY- 112.27%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Revenue 52,551 106,139 120,309 73,889 57,743 62,315 -2.58%
PBT -2,672 4,088 7,008 1,499 -12,218 1,420 -
Tax -550 -457 -686 0 0 -426 4.00%
NP -3,222 3,631 6,322 1,499 -12,218 994 -
-
NP to SH -3,222 3,631 6,322 1,499 -12,218 994 -
-
Tax Rate - 11.18% 9.79% 0.00% - 30.00% -
Total Cost 55,773 102,508 113,987 72,390 69,961 61,321 -1.44%
-
Net Worth 44,869 42,520 35,334 23,869 27,496 58,447 -3.98%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Net Worth 44,869 42,520 35,334 23,869 27,496 58,447 -3.98%
NOSH 47,733 47,776 47,749 47,738 39,798 39,760 2.84%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
NP Margin -6.13% 3.42% 5.25% 2.03% -21.16% 1.60% -
ROE -7.18% 8.54% 17.89% 6.28% -44.43% 1.70% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
RPS 110.09 222.16 251.96 154.78 145.09 156.73 -5.28%
EPS -6.75 7.60 13.24 3.14 -30.70 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.74 0.50 0.6909 1.47 -6.64%
Adjusted Per Share Value based on latest NOSH - 47,864
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
RPS 109.97 222.10 251.75 154.62 120.83 130.40 -2.58%
EPS -6.74 7.60 13.23 3.14 -25.57 2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9389 0.8898 0.7394 0.4995 0.5754 1.223 -3.98%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 30/06/00 -
Price 1.20 1.65 2.00 2.20 2.98 3.98 -
P/RPS 1.09 0.74 0.79 1.42 2.05 2.54 -12.19%
P/EPS -17.78 21.71 15.11 70.06 -9.71 159.20 -
EY -5.63 4.61 6.62 1.43 -10.30 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.85 2.70 4.40 4.31 2.71 -10.88%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Date 07/03/07 27/02/06 02/02/05 19/01/04 28/02/03 28/08/00 -
Price 1.10 1.59 2.40 1.84 2.67 4.64 -
P/RPS 1.00 0.72 0.95 1.19 1.84 2.96 -15.36%
P/EPS -16.30 20.92 18.13 58.60 -8.70 185.60 -
EY -6.14 4.78 5.52 1.71 -11.50 0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.79 3.24 3.68 3.86 3.16 -14.16%

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