[METALR] QoQ Cumulative 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- 34.01%
YoY- 75.27%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 151,921 106,139 52,105 218,119 166,066 120,309 65,203 75.84%
PBT 5,613 4,088 1,771 8,562 8,591 7,008 4,743 11.89%
Tax -766 -457 -199 1,802 -857 -686 -354 67.37%
NP 4,847 3,631 1,572 10,364 7,734 6,322 4,389 6.84%
-
NP to SH 4,847 3,631 1,572 10,364 7,734 6,322 4,389 6.84%
-
Tax Rate 13.65% 11.18% 11.24% -21.05% 9.98% 9.79% 7.46% -
Total Cost 147,074 102,508 50,533 207,755 158,332 113,987 60,814 80.26%
-
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 11.03% 8.54% 3.92% 26.79% 21.30% 17.89% 13.51% -
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 318.13 222.16 109.05 456.65 347.63 251.96 136.53 75.84%
EPS 10.15 7.60 3.29 21.70 16.19 13.24 9.19 6.85%
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 317.90 222.10 109.03 456.43 347.50 251.75 136.44 75.84%
EPS 10.14 7.60 3.29 21.69 16.18 13.23 9.18 6.86%
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 0.47 0.74 0.92 0.46 0.59 0.79 1.25 -47.93%
P/EPS 14.78 21.71 30.40 9.68 12.72 15.11 18.50 -13.91%
EY 6.77 4.61 3.29 10.33 7.86 6.62 5.41 16.14%
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 0.47 0.72 1.31 0.46 0.52 0.95 1.30 -49.28%
P/EPS 14.68 20.92 43.47 9.68 11.12 18.13 19.37 -16.88%
EY 6.81 4.78 2.30 10.33 8.99 5.52 5.16 20.33%
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