[METALR] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 69.79%
YoY- -927.04%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 27,237 33,106 27,517 14,470 22,516 21,059 22,707 12.90%
PBT 3,410 3,951 1,339 -2,233 -7,111 2,204 -3,326 -
Tax 0 0 0 0 -280 -625 -166 -
NP 3,410 3,951 1,339 -2,233 -7,391 1,579 -3,492 -
-
NP to SH 3,410 3,951 1,339 -2,233 -7,391 1,579 -3,492 -
-
Tax Rate 0.00% 0.00% 0.00% - - 28.36% - -
Total Cost 23,827 29,155 26,178 16,703 29,907 19,480 26,199 -6.13%
-
Net Worth 47,025 44,096 0 37,856 3,932,876 46,922 44,903 3.12%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 47,025 44,096 0 37,856 3,932,876 46,922 44,903 3.12%
NOSH 47,790 47,775 4,463,333 47,713 4,676,428 47,734 47,770 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.52% 11.93% 4.87% -15.43% -32.83% 7.50% -15.38% -
ROE 7.25% 8.96% 0.00% -5.90% -0.19% 3.37% -7.78% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 56.99 69.30 0.62 30.33 0.48 44.12 47.53 12.87%
EPS 7.14 8.27 2.80 -4.68 -15.48 3.31 -7.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.984 0.923 0.00 0.7934 0.841 0.983 0.94 3.09%
Adjusted Per Share Value based on latest NOSH - 47,713
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 57.00 69.28 57.58 30.28 47.12 44.07 47.52 12.90%
EPS 7.14 8.27 2.80 -4.67 -15.47 3.30 -7.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.984 0.9227 0.00 0.7922 82.2978 0.9819 0.9396 3.12%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.86 0.98 0.91 0.99 1.33 1.18 1.20 -
P/RPS 1.51 1.41 147.60 3.26 276.23 2.67 2.52 -28.94%
P/EPS 12.05 11.85 3,033.33 -21.15 -841.52 35.67 -16.42 -
EY 8.30 8.44 0.03 -4.73 -0.12 2.80 -6.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.06 0.00 1.25 1.58 1.20 1.28 -22.71%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 25/02/08 30/11/07 30/08/07 31/05/07 07/03/07 -
Price 1.00 0.70 0.98 0.90 1.20 1.05 1.10 -
P/RPS 1.75 1.01 158.96 2.97 249.23 2.38 2.31 -16.91%
P/EPS 14.01 8.46 3,266.67 -19.23 -759.26 31.74 -15.05 -
EY 7.14 11.81 0.03 -5.20 -0.13 3.15 -6.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.76 0.00 1.13 1.43 1.07 1.17 -8.74%

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