[METALR] QoQ TTM 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- -27.05%
YoY- -22.41%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 193,638 203,975 203,949 205,021 218,119 212,215 214,989 -6.75%
PBT 10,719 5,631 5,689 5,637 8,609 10,165 11,422 -4.15%
Tax -2,244 1,894 2,031 1,959 1,804 -855 -684 121.27%
NP 8,475 7,525 7,720 7,596 10,413 9,310 10,738 -14.63%
-
NP to SH 8,475 7,525 7,720 7,596 10,413 9,310 10,738 -14.63%
-
Tax Rate 20.93% -33.64% -35.70% -34.75% -20.95% 8.41% 5.99% -
Total Cost 185,163 196,450 196,229 197,425 207,706 202,905 204,251 -6.34%
-
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 4.38% 3.69% 3.79% 3.70% 4.77% 4.39% 4.99% -
ROE 17.73% 17.14% 18.17% 18.93% 26.92% 25.68% 30.39% -
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 405.19 427.39 427.12 429.08 456.76 444.87 450.21 -6.80%
EPS 17.73 15.77 16.17 15.90 21.81 19.52 22.49 -14.69%
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 405.20 426.83 426.78 429.02 456.43 444.07 449.88 -6.75%
EPS 17.73 15.75 16.15 15.90 21.79 19.48 22.47 -14.64%
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 0.41 0.35 0.39 0.23 0.46 0.46 0.44 -4.61%
P/EPS 9.47 9.51 10.21 6.29 9.63 10.56 8.89 4.31%
EY 10.56 10.51 9.80 15.90 10.38 9.47 11.24 -4.08%
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 0.51 0.35 0.37 0.33 0.46 0.40 0.53 -2.53%
P/EPS 11.73 9.45 9.83 9.00 9.63 9.22 10.67 6.53%
EY 8.53 10.58 10.17 11.12 10.38 10.84 9.37 -6.08%
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