[METALR] QoQ 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- -55.94%
YoY- 96.15%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
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 52,105 52,053 45,756 55,107 65,203 46,149 48,530 4.84%
PBT 1,771 19 1,583 2,264 4,743 1,575 2,840 -26.98%
Tax -199 2,659 -171 -330 -354 0 0 -
NP 1,572 2,678 1,412 1,934 4,389 1,575 2,840 -32.56%
-
NP to SH 1,572 2,678 1,412 1,934 4,389 1,575 2,840 -32.56%
-
Tax Rate 11.24% -13,994.74% 10.80% 14.58% 7.46% 0.00% 0.00% -
Total Cost 50,533 49,375 44,344 53,173 60,814 44,574 45,690 6.94%
-
Net Worth 40,136 38,680 36,254 35,337 32,475 28,176 26,729 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 38,680 36,254 35,337 32,475 28,176 26,729 31.09%
NOSH 47,781 47,754 47,702 47,753 47,758 47,757 47,731 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% 5.14% 3.09% 3.51% 6.73% 3.41% 5.85% -
ROE 3.92% 6.92% 3.89% 5.47% 13.51% 5.59% 10.62% -
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 109.05 109.00 95.92 115.40 136.53 96.63 101.67 4.77%
EPS 3.29 5.61 2.96 4.05 9.19 3.30 5.95 -32.60%
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 109.03 108.92 95.75 115.31 136.44 96.57 101.55 4.84%
EPS 3.29 5.60 2.95 4.05 9.18 3.30 5.94 -32.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8399 0.8094 0.7586 0.7395 0.6796 0.5896 0.5593 31.10%
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 0.92 1.93 2.15 1.73 1.25 2.33 1.97 -39.77%
P/EPS 30.40 37.45 69.59 49.38 18.50 68.23 33.61 -6.46%
EY 3.29 2.67 1.44 2.03 5.41 1.47 2.97 7.05%
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 1.31 1.93 1.88 2.08 1.30 1.97 2.46 -34.27%
P/EPS 43.47 37.45 60.81 59.26 19.37 57.61 42.02 2.28%
EY 2.30 2.67 1.64 1.69 5.16 1.74 2.38 -2.25%
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