[METALR] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 83.46%
YoY- 89.36%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Revenue 41,716 52,053 46,149 34,600 36,276 64,543 65,711 0.48%
PBT 5,107 19 1,575 -744 -3,837 2,912 1,680 -1.18%
Tax -1,479 2,659 0 0 3,837 -577 0 -100.00%
NP 3,628 2,678 1,575 -744 0 2,335 1,680 -0.81%
-
NP to SH 3,628 2,678 1,575 -744 -3,837 2,335 1,680 -0.81%
-
Tax Rate 28.96% -13,994.74% 0.00% - - 19.81% 0.00% -
Total Cost 38,088 49,375 44,574 35,344 36,276 62,208 64,031 0.55%
-
Net Worth 47,789 38,680 28,176 22,415 50,360 60,629 57,600 0.19%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 47,789 38,680 28,176 22,415 50,360 60,629 57,600 0.19%
NOSH 47,789 47,754 47,757 47,692 39,968 39,627 40,000 -0.18%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.70% 5.14% 3.41% -2.15% 0.00% 3.62% 2.56% -
ROE 7.59% 6.92% 5.59% -3.32% -7.62% 3.85% 2.92% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
RPS 87.29 109.00 96.63 72.55 90.76 162.88 164.28 0.67%
EPS 0.08 5.61 3.30 -1.56 -9.60 5.90 4.20 4.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.81 0.59 0.47 1.26 1.53 1.44 0.39%
Adjusted Per Share Value based on latest NOSH - 47,692
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
RPS 87.29 108.92 96.57 72.40 75.91 135.06 137.50 0.48%
EPS 7.59 5.60 3.30 -1.56 -8.03 4.89 3.52 -0.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.8094 0.5896 0.4691 1.0538 1.2687 1.2053 0.19%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 - -
Price 1.68 2.10 2.25 2.20 3.20 4.46 0.00 -
P/RPS 1.92 1.93 2.33 3.03 3.53 2.74 0.00 -100.00%
P/EPS 22.13 37.45 68.23 -141.03 -33.33 75.69 0.00 -100.00%
EY 4.52 2.67 1.47 -0.71 -3.00 1.32 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 2.59 3.81 4.68 2.54 2.92 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Date 28/08/06 29/08/05 17/08/04 29/08/03 28/02/02 27/02/01 29/02/00 -
Price 2.08 2.10 1.90 2.15 3.08 4.28 5.10 -
P/RPS 2.38 1.93 1.97 2.96 3.39 2.63 3.10 0.28%
P/EPS 27.40 37.45 57.61 -137.82 -32.08 72.64 121.43 1.60%
EY 3.65 2.67 1.74 -0.73 -3.12 1.38 0.82 -1.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.59 3.22 4.57 2.44 2.80 3.54 0.56%

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