[METALR] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -41.3%
YoY- -64.18%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 41,716 45,782 54,035 52,105 52,053 45,756 55,107 -16.98%
PBT 5,107 1,525 2,316 1,771 19 1,583 2,264 72.25%
Tax -1,479 -308 -258 -199 2,659 -171 -330 172.58%
NP 3,628 1,217 2,058 1,572 2,678 1,412 1,934 52.27%
-
NP to SH 3,628 1,217 2,058 1,572 2,678 1,412 1,934 52.27%
-
Tax Rate 28.96% 20.20% 11.14% 11.24% -13,994.74% 10.80% 14.58% -
Total Cost 38,088 44,565 51,977 50,533 49,375 44,344 53,173 -19.99%
-
Net Worth 47,789 43,907 42,496 40,136 38,680 36,254 35,337 22.35%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 47,789 43,907 42,496 40,136 38,680 36,254 35,337 22.35%
NOSH 47,789 47,725 47,749 47,781 47,754 47,702 47,753 0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.70% 2.66% 3.81% 3.02% 5.14% 3.09% 3.51% -
ROE 7.59% 2.77% 4.84% 3.92% 6.92% 3.89% 5.47% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 87.29 95.93 113.16 109.05 109.00 95.92 115.40 -17.02%
EPS 0.08 2.55 4.31 3.29 5.61 2.96 4.05 -92.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.92 0.89 0.84 0.81 0.76 0.74 22.29%
Adjusted Per Share Value based on latest NOSH - 47,781
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 87.29 95.80 113.07 109.03 108.92 95.75 115.31 -16.98%
EPS 7.59 2.55 4.31 3.29 5.60 2.95 4.05 52.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9188 0.8893 0.8399 0.8094 0.7586 0.7395 22.35%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.68 1.50 1.65 1.00 2.10 2.06 2.00 -
P/RPS 1.92 1.56 1.46 0.92 1.93 2.15 1.73 7.21%
P/EPS 22.13 58.82 38.28 30.40 37.45 69.59 49.38 -41.52%
EY 4.52 1.70 2.61 3.29 2.67 1.44 2.03 70.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.63 1.85 1.19 2.59 2.71 2.70 -27.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 24/05/06 27/02/06 15/11/05 29/08/05 05/05/05 02/02/05 -
Price 2.08 1.49 1.59 1.43 2.10 1.80 2.40 -
P/RPS 2.38 1.55 1.41 1.31 1.93 1.88 2.08 9.42%
P/EPS 27.40 58.43 36.89 43.47 37.45 60.81 59.26 -40.29%
EY 3.65 1.71 2.71 2.30 2.67 1.64 1.69 67.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.62 1.79 1.70 2.59 2.37 3.24 -25.64%

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