[METALR] QoQ TTM 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- 9.68%
YoY- 386.88%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 205,021 218,119 212,215 214,989 199,849 168,568 157,019 19.44%
PBT 5,637 8,609 10,165 11,422 10,144 5,914 3,595 34.93%
Tax 1,959 1,804 -855 -684 -354 0 0 -
NP 7,596 10,413 9,310 10,738 9,790 5,914 3,595 64.58%
-
NP to SH 7,596 10,413 9,310 10,738 9,790 5,914 3,595 64.58%
-
Tax Rate -34.75% -20.95% 8.41% 5.99% 3.49% 0.00% 0.00% -
Total Cost 197,425 207,706 202,905 204,251 190,059 162,654 153,424 18.28%
-
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 3.70% 4.77% 4.39% 4.99% 4.90% 3.51% 2.29% -
ROE 18.93% 26.92% 25.68% 30.39% 30.15% 20.99% 13.45% -
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 429.08 456.76 444.87 450.21 418.46 352.97 328.96 19.36%
EPS 15.90 21.81 19.52 22.49 20.50 12.38 7.53 64.51%
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 429.02 456.43 444.07 449.88 418.20 352.74 328.57 19.44%
EPS 15.90 21.79 19.48 22.47 20.49 12.38 7.52 64.66%
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 0.23 0.46 0.46 0.44 0.41 0.64 0.61 -47.77%
P/EPS 6.29 9.63 10.56 8.89 8.29 18.17 26.55 -61.67%
EY 15.90 10.38 9.47 11.24 12.06 5.50 3.77 160.80%
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 0.33 0.46 0.40 0.53 0.43 0.54 0.76 -42.62%
P/EPS 9.00 9.63 9.22 10.67 8.68 15.34 33.19 -58.07%
EY 11.12 10.38 10.84 9.37 11.52 6.52 3.01 138.78%
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