[METALR] YoY Quarter Result on 30-Sep-2006 [#1]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -92.56%
YoY- -82.82%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 25,666 28,093 14,470 29,843 52,105 65,203 33,922 -4.53%
PBT -3,812 1,335 -2,233 653 1,771 4,743 513 -
Tax 0 0 0 -383 -199 -354 0 -
NP -3,812 1,335 -2,233 270 1,572 4,389 513 -
-
NP to SH -3,812 1,335 -2,233 270 1,572 4,389 513 -
-
Tax Rate - 0.00% - 58.65% 11.24% 7.46% 0.00% -
Total Cost 29,478 26,758 16,703 29,573 50,533 60,814 33,409 -2.06%
-
Net Worth 28,040 48,346 37,856 48,315 40,136 32,475 23,013 3.34%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 28,040 48,346 37,856 48,315 40,136 32,475 23,013 3.34%
NOSH 47,769 47,678 47,713 47,368 47,781 47,758 47,943 -0.06%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -14.85% 4.75% -15.43% 0.90% 3.02% 6.73% 1.51% -
ROE -13.59% 2.76% -5.90% 0.56% 3.92% 13.51% 2.23% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 53.73 58.92 30.33 63.00 109.05 136.53 70.75 -4.47%
EPS -7.98 2.80 -4.68 0.57 3.29 9.19 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 1.014 0.7934 1.02 0.84 0.68 0.48 3.40%
Adjusted Per Share Value based on latest NOSH - 47,368
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 53.71 58.79 30.28 62.45 109.03 136.44 70.98 -4.53%
EPS -7.98 2.79 -4.67 0.56 3.29 9.18 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5868 1.0117 0.7922 1.011 0.8399 0.6796 0.4816 3.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.71 0.70 0.99 2.01 1.00 1.70 2.24 -
P/RPS 1.32 1.19 3.26 3.19 0.92 1.25 3.17 -13.57%
P/EPS -8.90 25.00 -21.15 352.63 30.40 18.50 209.35 -
EY -11.24 4.00 -4.73 0.28 3.29 5.41 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.69 1.25 1.97 1.19 2.50 4.67 -20.13%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 28/11/08 30/11/07 30/11/06 15/11/05 29/10/04 07/11/03 -
Price 0.85 1.00 0.90 1.28 1.43 1.78 2.00 -
P/RPS 1.58 1.70 2.97 2.03 1.31 1.30 2.83 -9.24%
P/EPS -10.65 35.71 -19.23 224.56 43.47 19.37 186.92 -
EY -9.39 2.80 -5.20 0.45 2.30 5.16 0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.99 1.13 1.25 1.70 2.62 4.17 -16.12%

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