[METALR] YoY Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 35.16%
YoY- 56.83%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 7,692 43,888 67,672 96,740 151,653 113,892 47,051 -26.04%
PBT -8,436 -1,542 -3,572 -15,767 2,355 9,799 -11,536 -5.08%
Tax 0 0 0 2 0 0 0 -
NP -8,436 -1,542 -3,572 -15,765 2,355 9,799 -11,536 -5.08%
-
NP to SH -8,436 -1,542 -3,572 -15,765 2,355 9,799 -11,536 -5.08%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 16,128 45,430 71,244 112,505 149,298 104,093 58,587 -19.33%
-
Net Worth 14,091 25,254 25,787 33,191 45,714 40,112 35,396 -14.22%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 14,091 25,254 25,787 33,191 45,714 40,112 35,396 -14.22%
NOSH 47,768 47,739 47,754 47,758 47,768 47,753 47,768 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -109.67% -3.51% -5.28% -16.30% 1.55% 8.60% -24.52% -
ROE -59.86% -6.11% -13.85% -47.50% 5.15% 24.43% -32.59% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 16.10 91.93 141.71 202.56 317.47 238.50 98.50 -26.04%
EPS -17.66 -3.23 -7.48 -33.01 4.93 20.52 -24.15 -5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.295 0.529 0.54 0.695 0.957 0.84 0.741 -14.22%
Adjusted Per Share Value based on latest NOSH - 47,771
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 16.10 91.84 141.61 202.43 317.34 238.33 98.46 -26.04%
EPS -17.65 -3.23 -7.47 -32.99 4.93 20.51 -24.14 -5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2949 0.5285 0.5396 0.6946 0.9566 0.8394 0.7407 -14.22%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.21 0.675 0.75 0.84 0.96 1.29 1.00 -
P/RPS 1.30 0.73 0.53 0.41 0.30 0.54 1.02 4.12%
P/EPS -1.19 -20.90 -10.03 -2.54 19.47 6.29 -4.14 -18.75%
EY -84.10 -4.79 -9.97 -39.30 5.14 15.91 -24.15 23.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.28 1.39 1.21 1.00 1.54 1.35 -10.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 30/05/13 30/05/12 30/05/11 27/05/10 27/05/09 -
Price 0.16 0.555 0.725 1.00 0.83 1.03 1.01 -
P/RPS 0.99 0.60 0.51 0.49 0.26 0.43 1.03 -0.65%
P/EPS -0.91 -17.18 -9.69 -3.03 16.84 5.02 -4.18 -22.42%
EY -110.38 -5.82 -10.32 -33.01 5.94 19.92 -23.91 29.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.05 1.34 1.44 0.87 1.23 1.36 -14.26%

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