[METALR] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
02-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -27.98%
YoY- 321.75%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 208,420 218,119 221,421 240,618 260,812 168,619 163,225 17.68%
PBT 7,084 8,562 11,454 14,016 18,972 5,913 5,785 14.44%
Tax -796 1,802 -1,142 -1,372 -1,416 0 0 -
NP 6,288 10,364 10,312 12,644 17,556 5,913 5,785 5.71%
-
NP to SH 6,288 10,364 10,312 12,644 17,556 5,913 5,785 5.71%
-
Tax Rate 11.24% -21.05% 9.97% 9.79% 7.46% 0.00% 0.00% -
Total Cost 202,132 207,755 211,109 227,974 243,256 162,706 157,440 18.10%
-
Net Worth 40,136 38,689 36,305 35,334 32,475 28,189 26,731 31.09%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 40,136 38,689 36,305 35,334 32,475 28,189 26,731 31.09%
NOSH 47,781 47,764 47,770 47,749 47,758 47,778 47,734 0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.02% 4.75% 4.66% 5.25% 6.73% 3.51% 3.54% -
ROE 15.67% 26.79% 28.40% 35.78% 54.06% 20.98% 21.64% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 436.20 456.65 463.51 503.92 546.11 352.92 341.95 17.60%
EPS 13.16 21.70 21.59 26.48 36.76 12.38 12.11 5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.76 0.74 0.68 0.59 0.56 31.00%
Adjusted Per Share Value based on latest NOSH - 47,753
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 436.13 456.43 463.34 503.51 545.77 352.85 341.56 17.67%
EPS 13.16 21.69 21.58 26.46 36.74 12.37 12.11 5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8399 0.8096 0.7597 0.7394 0.6796 0.5899 0.5594 31.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.00 2.10 2.06 2.00 1.70 2.25 2.00 -
P/RPS 0.23 0.46 0.44 0.40 0.31 0.64 0.58 -45.99%
P/EPS 7.60 9.68 9.54 7.55 4.62 18.18 16.50 -40.32%
EY 13.16 10.33 10.48 13.24 21.62 5.50 6.06 67.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.59 2.71 2.70 2.50 3.81 3.57 -51.89%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 29/08/05 05/05/05 02/02/05 29/10/04 17/08/04 19/04/04 -
Price 1.43 2.10 1.80 2.40 1.78 1.90 2.50 -
P/RPS 0.33 0.46 0.39 0.48 0.33 0.54 0.73 -41.06%
P/EPS 10.87 9.68 8.34 9.06 4.84 15.35 20.63 -34.73%
EY 9.20 10.33 11.99 11.03 20.65 6.51 4.85 53.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.59 2.37 3.24 2.62 3.22 4.46 -47.39%

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