[METALR] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 145.22%
YoY- 29.75%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 27,517 14,470 22,516 21,059 22,707 29,843 41,716 -24.16%
PBT 1,339 -2,233 -7,111 2,204 -3,326 653 5,107 -58.93%
Tax 0 0 -280 -625 -166 -383 -1,479 -
NP 1,339 -2,233 -7,391 1,579 -3,492 270 3,628 -48.45%
-
NP to SH 1,339 -2,233 -7,391 1,579 -3,492 270 3,628 -48.45%
-
Tax Rate 0.00% - - 28.36% - 58.65% 28.96% -
Total Cost 26,178 16,703 29,907 19,480 26,199 29,573 38,088 -22.06%
-
Net Worth 0 37,856 3,932,876 46,922 44,903 48,315 47,789 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 0 37,856 3,932,876 46,922 44,903 48,315 47,789 -
NOSH 4,463,333 47,713 4,676,428 47,734 47,770 47,368 47,789 1941.57%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.87% -15.43% -32.83% 7.50% -15.38% 0.90% 8.70% -
ROE 0.00% -5.90% -0.19% 3.37% -7.78% 0.56% 7.59% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.62 30.33 0.48 44.12 47.53 63.00 87.29 -96.27%
EPS 2.80 -4.68 -15.48 3.31 -7.31 0.57 0.08 963.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7934 0.841 0.983 0.94 1.02 1.00 -
Adjusted Per Share Value based on latest NOSH - 47,734
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 57.58 30.28 47.12 44.07 47.52 62.45 87.29 -24.16%
EPS 2.80 -4.67 -15.47 3.30 -7.31 0.56 7.59 -48.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7922 82.2978 0.9819 0.9396 1.011 1.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.91 0.99 1.33 1.18 1.20 2.01 1.68 -
P/RPS 147.60 3.26 276.23 2.67 2.52 3.19 1.92 1693.72%
P/EPS 3,033.33 -21.15 -841.52 35.67 -16.42 352.63 22.13 2534.71%
EY 0.03 -4.73 -0.12 2.80 -6.09 0.28 4.52 -96.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.25 1.58 1.20 1.28 1.97 1.68 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 30/11/07 30/08/07 31/05/07 07/03/07 30/11/06 28/08/06 -
Price 0.98 0.90 1.20 1.05 1.10 1.28 2.08 -
P/RPS 158.96 2.97 249.23 2.38 2.31 2.03 2.38 1533.61%
P/EPS 3,266.67 -19.23 -759.26 31.74 -15.05 224.56 27.40 2301.34%
EY 0.03 -5.20 -0.13 3.15 -6.65 0.45 3.65 -95.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.13 1.43 1.07 1.17 1.25 2.08 -

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