[METALR] YoY Quarter Result on 31-Dec-2007 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 159.96%
YoY- 138.34%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 56,002 41,849 8,628 27,517 22,707 54,035 55,107 0.26%
PBT 1,217 6,770 -6,604 1,339 -3,326 2,316 2,264 -9.82%
Tax 0 0 0 0 -166 -258 -330 -
NP 1,217 6,770 -6,604 1,339 -3,492 2,058 1,934 -7.42%
-
NP to SH 1,217 6,770 -6,604 1,339 -3,492 2,058 1,934 -7.42%
-
Tax Rate 0.00% 0.00% - 0.00% - 11.14% 14.58% -
Total Cost 54,785 35,079 15,232 26,178 26,199 51,977 53,173 0.49%
-
Net Worth 45,100 33,515 41,734 0 44,903 42,496 35,337 4.14%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 45,100 33,515 41,734 0 44,903 42,496 35,337 4.14%
NOSH 47,725 47,743 47,751 4,463,333 47,770 47,749 47,753 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.17% 16.18% -76.54% 4.87% -15.38% 3.81% 3.51% -
ROE 2.70% 20.20% -15.82% 0.00% -7.78% 4.84% 5.47% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 117.34 87.65 18.07 0.62 47.53 113.16 115.40 0.27%
EPS 2.55 14.18 -13.83 2.80 -7.31 4.31 4.05 -7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.945 0.702 0.874 0.00 0.94 0.89 0.74 4.15%
Adjusted Per Share Value based on latest NOSH - 4,463,333
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 117.19 87.57 18.05 57.58 47.52 113.07 115.31 0.26%
EPS 2.55 14.17 -13.82 2.80 -7.31 4.31 4.05 -7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9438 0.7013 0.8733 0.00 0.9396 0.8893 0.7395 4.14%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.96 0.82 1.04 0.91 1.20 1.65 2.00 -
P/RPS 0.82 0.94 5.76 147.60 2.52 1.46 1.73 -11.69%
P/EPS 37.65 5.78 -7.52 3,033.33 -16.42 38.28 49.38 -4.41%
EY 2.66 17.29 -13.30 0.03 -6.09 2.61 2.03 4.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.17 1.19 0.00 1.28 1.85 2.70 -14.97%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 24/02/10 27/02/09 25/02/08 07/03/07 27/02/06 02/02/05 -
Price 0.945 0.82 0.85 0.98 1.10 1.59 2.40 -
P/RPS 0.81 0.94 4.70 158.96 2.31 1.41 2.08 -14.53%
P/EPS 37.06 5.78 -6.15 3,266.67 -15.05 36.89 59.26 -7.52%
EY 2.70 17.29 -16.27 0.03 -6.65 2.71 1.69 8.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.17 0.97 0.00 1.17 1.79 3.24 -17.78%

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