[METALR] YoY Quarter Result on 30-Jun-2006 [#4]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 198.11%
YoY- 35.47%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 29,171 27,237 22,516 41,716 52,053 46,149 34,600 -2.80%
PBT -4,222 3,410 -7,111 5,107 19 1,575 -744 33.51%
Tax 0 0 -280 -1,479 2,659 0 0 -
NP -4,222 3,410 -7,391 3,628 2,678 1,575 -744 33.51%
-
NP to SH -4,222 3,410 -7,391 3,628 2,678 1,575 -744 33.51%
-
Tax Rate - 0.00% - 28.96% -13,994.74% 0.00% - -
Total Cost 33,393 23,827 29,907 38,088 49,375 44,574 35,344 -0.94%
-
Net Worth 32,268 47,025 3,932,876 47,789 38,680 28,176 22,415 6.25%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 32,268 47,025 3,932,876 47,789 38,680 28,176 22,415 6.25%
NOSH 47,734 47,790 4,676,428 47,789 47,754 47,757 47,692 0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -14.47% 12.52% -32.83% 8.70% 5.14% 3.41% -2.15% -
ROE -13.08% 7.25% -0.19% 7.59% 6.92% 5.59% -3.32% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 61.11 56.99 0.48 87.29 109.00 96.63 72.55 -2.81%
EPS -8.84 7.14 -15.48 0.08 5.61 3.30 -1.56 33.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.676 0.984 0.841 1.00 0.81 0.59 0.47 6.23%
Adjusted Per Share Value based on latest NOSH - 47,789
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 61.04 57.00 47.12 87.29 108.92 96.57 72.40 -2.80%
EPS -8.83 7.14 -15.47 7.59 5.60 3.30 -1.56 33.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6752 0.984 82.2978 1.00 0.8094 0.5896 0.4691 6.25%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.01 0.86 1.33 1.68 2.10 2.25 2.20 -
P/RPS 1.65 1.51 276.23 1.92 1.93 2.33 3.03 -9.62%
P/EPS -11.42 12.05 -841.52 22.13 37.45 68.23 -141.03 -34.20%
EY -8.76 8.30 -0.12 4.52 2.67 1.47 -0.71 51.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.87 1.58 1.68 2.59 3.81 4.68 -17.35%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 30/08/07 28/08/06 29/08/05 17/08/04 29/08/03 -
Price 0.71 1.00 1.20 2.08 2.10 1.90 2.15 -
P/RPS 1.16 1.75 249.23 2.38 1.93 1.97 2.96 -14.44%
P/EPS -8.03 14.01 -759.26 27.40 37.45 57.61 -137.82 -37.70%
EY -12.46 7.14 -0.13 3.65 2.67 1.74 -0.73 60.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.02 1.43 2.08 2.59 3.22 4.57 -21.72%

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