[METALR] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -79.15%
YoY- 131.2%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 185,273 197,401 107,016 97,064 85,562 140,048 203,949 -1.58%
PBT -5,568 11,103 -7,531 2,092 -5,801 3,959 5,689 -
Tax 2 0 0 0 -905 -2,336 2,031 -68.44%
NP -5,566 11,103 -7,531 2,092 -6,706 1,623 7,720 -
-
NP to SH -5,566 11,103 -7,531 2,092 -6,706 1,623 7,720 -
-
Tax Rate - 0.00% - 0.00% - 59.00% -35.70% -
Total Cost 190,839 186,298 114,547 94,972 92,268 138,425 196,229 -0.46%
-
Net Worth 40,416 45,100 33,515 41,734 0 44,903 42,496 -0.83%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 40,416 45,100 33,515 41,734 0 44,903 42,496 -0.83%
NOSH 47,773 47,725 47,743 47,751 4,463,333 47,770 47,749 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -3.00% 5.62% -7.04% 2.16% -7.84% 1.16% 3.79% -
ROE -13.77% 24.62% -22.47% 5.01% 0.00% 3.61% 18.17% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 387.81 413.62 224.15 203.27 1.92 293.17 427.12 -1.59%
EPS -11.65 23.26 -15.77 4.38 -0.15 3.40 16.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.846 0.945 0.702 0.874 0.00 0.94 0.89 -0.84%
Adjusted Per Share Value based on latest NOSH - 47,751
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 387.70 413.07 223.94 203.11 179.04 293.06 426.78 -1.58%
EPS -11.65 23.23 -15.76 4.38 -14.03 3.40 16.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8457 0.9438 0.7013 0.8733 0.00 0.9396 0.8893 -0.83%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.60 0.96 0.82 1.04 0.91 1.20 1.65 -
P/RPS 0.15 0.23 0.37 0.51 47.47 0.41 0.39 -14.71%
P/EPS -5.15 4.13 -5.20 23.74 -605.67 35.32 10.21 -
EY -19.42 24.23 -19.24 4.21 -0.17 2.83 9.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.02 1.17 1.19 0.00 1.28 1.85 -14.74%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 22/02/11 24/02/10 27/02/09 25/02/08 07/03/07 27/02/06 -
Price 0.84 0.945 0.82 0.85 0.98 1.10 1.59 -
P/RPS 0.22 0.23 0.37 0.42 51.12 0.38 0.37 -8.29%
P/EPS -7.21 4.06 -5.20 19.40 -652.26 32.38 9.83 -
EY -13.87 24.62 -19.24 5.15 -0.15 3.09 10.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.00 1.17 0.97 0.00 1.17 1.79 -9.39%

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