[METALR] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 2.21%
YoY- 133.87%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 221,421 240,618 260,812 168,619 163,225 147,778 135,688 38.56%
PBT 11,454 14,016 18,972 5,913 5,785 2,998 2,052 214.33%
Tax -1,142 -1,372 -1,416 0 0 0 0 -
NP 10,312 12,644 17,556 5,913 5,785 2,998 2,052 193.10%
-
NP to SH 10,312 12,644 17,556 5,913 5,785 2,998 2,052 193.10%
-
Tax Rate 9.97% 9.79% 7.46% 0.00% 0.00% 0.00% 0.00% -
Total Cost 211,109 227,974 243,256 162,706 157,440 144,780 133,636 35.60%
-
Net Worth 36,305 35,334 32,475 28,189 26,731 23,869 23,013 35.47%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 36,305 35,334 32,475 28,189 26,731 23,869 23,013 35.47%
NOSH 47,770 47,749 47,758 47,778 47,734 47,738 47,943 -0.24%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.66% 5.25% 6.73% 3.51% 3.54% 2.03% 1.51% -
ROE 28.40% 35.78% 54.06% 20.98% 21.64% 12.56% 8.92% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 463.51 503.92 546.11 352.92 341.95 309.56 283.01 38.90%
EPS 21.59 26.48 36.76 12.38 12.11 6.28 4.28 193.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.68 0.59 0.56 0.50 0.48 35.80%
Adjusted Per Share Value based on latest NOSH - 47,757
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 463.34 503.51 545.77 352.85 341.56 309.23 283.94 38.56%
EPS 21.58 26.46 36.74 12.37 12.11 6.27 4.29 193.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7597 0.7394 0.6796 0.5899 0.5594 0.4995 0.4816 35.47%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.06 2.00 1.70 2.25 2.00 2.20 2.24 -
P/RPS 0.44 0.40 0.31 0.64 0.58 0.71 0.79 -32.28%
P/EPS 9.54 7.55 4.62 18.18 16.50 35.03 52.34 -67.81%
EY 10.48 13.24 21.62 5.50 6.06 2.85 1.91 210.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.70 2.50 3.81 3.57 4.40 4.67 -30.40%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 05/05/05 02/02/05 29/10/04 17/08/04 19/04/04 19/01/04 07/11/03 -
Price 1.80 2.40 1.78 1.90 2.50 1.84 2.00 -
P/RPS 0.39 0.48 0.33 0.54 0.73 0.59 0.71 -32.90%
P/EPS 8.34 9.06 4.84 15.35 20.63 29.30 46.73 -68.26%
EY 11.99 11.03 20.65 6.51 4.85 3.41 2.14 215.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 3.24 2.62 3.22 4.46 3.68 4.17 -31.36%

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