[METALR] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 1.63%
YoY- -28.11%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 171,376 193,638 203,975 203,949 205,021 218,119 212,215 -13.26%
PBT 9,601 10,719 5,631 5,689 5,637 8,609 10,165 -3.73%
Tax -2,428 -2,244 1,894 2,031 1,959 1,804 -855 100.40%
NP 7,173 8,475 7,525 7,720 7,596 10,413 9,310 -15.94%
-
NP to SH 7,173 8,475 7,525 7,720 7,596 10,413 9,310 -15.94%
-
Tax Rate 25.29% 20.93% -33.64% -35.70% -34.75% -20.95% 8.41% -
Total Cost 164,203 185,163 196,450 196,229 197,425 207,706 202,905 -13.14%
-
Net Worth 48,315 47,789 43,907 42,496 40,136 38,680 36,254 21.08%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 48,315 47,789 43,907 42,496 40,136 38,680 36,254 21.08%
NOSH 47,368 47,789 47,725 47,749 47,781 47,754 47,702 -0.46%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.19% 4.38% 3.69% 3.79% 3.70% 4.77% 4.39% -
ROE 14.85% 17.73% 17.14% 18.17% 18.93% 26.92% 25.68% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 361.79 405.19 427.39 427.12 429.08 456.76 444.87 -12.86%
EPS 15.14 17.73 15.77 16.17 15.90 21.81 19.52 -15.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 0.92 0.89 0.84 0.81 0.76 21.65%
Adjusted Per Share Value based on latest NOSH - 47,749
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 358.61 405.20 426.83 426.78 429.02 456.43 444.07 -13.26%
EPS 15.01 17.73 15.75 16.15 15.90 21.79 19.48 -15.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.011 1.00 0.9188 0.8893 0.8399 0.8094 0.7586 21.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.01 1.68 1.50 1.65 1.00 2.10 2.06 -
P/RPS 0.56 0.41 0.35 0.39 0.23 0.46 0.46 13.99%
P/EPS 13.27 9.47 9.51 10.21 6.29 9.63 10.56 16.43%
EY 7.53 10.56 10.51 9.80 15.90 10.38 9.47 -14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.68 1.63 1.85 1.19 2.59 2.71 -19.13%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 24/05/06 27/02/06 15/11/05 29/08/05 05/05/05 -
Price 1.28 2.08 1.49 1.59 1.43 2.10 1.80 -
P/RPS 0.35 0.51 0.35 0.37 0.33 0.46 0.40 -8.50%
P/EPS 8.45 11.73 9.45 9.83 9.00 9.63 9.22 -5.64%
EY 11.83 8.53 10.58 10.17 11.12 10.38 10.84 5.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.08 1.62 1.79 1.70 2.59 2.37 -34.69%

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