[METALR] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 0.5%
YoY- 75.27%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 202,561 106,139 208,420 218,119 221,421 240,618 260,812 -15.52%
PBT 7,484 4,088 7,084 8,562 11,454 14,016 18,972 -46.24%
Tax -1,021 -457 -796 1,802 -1,142 -1,372 -1,416 -19.60%
NP 6,462 3,631 6,288 10,364 10,312 12,644 17,556 -48.67%
-
NP to SH 6,462 3,631 6,288 10,364 10,312 12,644 17,556 -48.67%
-
Tax Rate 13.64% 11.18% 11.24% -21.05% 9.97% 9.79% 7.46% -
Total Cost 196,098 102,508 202,132 207,755 211,109 227,974 243,256 -13.39%
-
Net Worth 43,933 42,520 40,136 38,689 36,305 35,334 32,475 22.34%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 43,933 42,520 40,136 38,689 36,305 35,334 32,475 22.34%
NOSH 47,753 47,776 47,781 47,764 47,770 47,749 47,758 -0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.19% 3.42% 3.02% 4.75% 4.66% 5.25% 6.73% -
ROE 14.71% 8.54% 15.67% 26.79% 28.40% 35.78% 54.06% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 424.18 222.16 436.20 456.65 463.51 503.92 546.11 -15.51%
EPS 13.53 7.60 13.16 21.70 21.59 26.48 36.76 -48.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.84 0.81 0.76 0.74 0.68 22.34%
Adjusted Per Share Value based on latest NOSH - 47,754
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 423.87 222.10 436.13 456.43 463.34 503.51 545.77 -15.52%
EPS 13.52 7.60 13.16 21.69 21.58 26.46 36.74 -48.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9193 0.8898 0.8399 0.8096 0.7597 0.7394 0.6796 22.33%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.50 1.65 1.00 2.10 2.06 2.00 1.70 -
P/RPS 0.35 0.74 0.23 0.46 0.44 0.40 0.31 8.43%
P/EPS 11.08 21.71 7.60 9.68 9.54 7.55 4.62 79.26%
EY 9.02 4.61 13.16 10.33 10.48 13.24 21.62 -44.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.85 1.19 2.59 2.71 2.70 2.50 -24.82%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 27/02/06 15/11/05 29/08/05 05/05/05 02/02/05 29/10/04 -
Price 1.49 1.59 1.43 2.10 1.80 2.40 1.78 -
P/RPS 0.35 0.72 0.33 0.46 0.39 0.48 0.33 4.00%
P/EPS 11.01 20.92 10.87 9.68 8.34 9.06 4.84 73.05%
EY 9.08 4.78 9.20 10.33 11.99 11.03 20.65 -42.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.79 1.70 2.59 2.37 3.24 2.62 -27.44%

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