[METALR] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -2.53%
YoY- -19.17%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 140,048 171,376 193,638 203,975 203,949 205,021 218,119 -25.51%
PBT 3,959 9,601 10,719 5,631 5,689 5,637 8,609 -40.33%
Tax -2,336 -2,428 -2,244 1,894 2,031 1,959 1,804 -
NP 1,623 7,173 8,475 7,525 7,720 7,596 10,413 -70.93%
-
NP to SH 1,623 7,173 8,475 7,525 7,720 7,596 10,413 -70.93%
-
Tax Rate 59.00% 25.29% 20.93% -33.64% -35.70% -34.75% -20.95% -
Total Cost 138,425 164,203 185,163 196,450 196,229 197,425 207,706 -23.64%
-
Net Worth 44,903 48,315 47,789 43,907 42,496 40,136 38,680 10.42%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 44,903 48,315 47,789 43,907 42,496 40,136 38,680 10.42%
NOSH 47,770 47,368 47,789 47,725 47,749 47,781 47,754 0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.16% 4.19% 4.38% 3.69% 3.79% 3.70% 4.77% -
ROE 3.61% 14.85% 17.73% 17.14% 18.17% 18.93% 26.92% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 293.17 361.79 405.19 427.39 427.12 429.08 456.76 -25.53%
EPS 3.40 15.14 17.73 15.77 16.17 15.90 21.81 -70.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.02 1.00 0.92 0.89 0.84 0.81 10.40%
Adjusted Per Share Value based on latest NOSH - 47,725
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 293.06 358.61 405.20 426.83 426.78 429.02 456.43 -25.51%
EPS 3.40 15.01 17.73 15.75 16.15 15.90 21.79 -70.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9396 1.011 1.00 0.9188 0.8893 0.8399 0.8094 10.42%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.20 2.01 1.68 1.50 1.65 1.00 2.10 -
P/RPS 0.41 0.56 0.41 0.35 0.39 0.23 0.46 -7.36%
P/EPS 35.32 13.27 9.47 9.51 10.21 6.29 9.63 137.26%
EY 2.83 7.53 10.56 10.51 9.80 15.90 10.38 -57.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.97 1.68 1.63 1.85 1.19 2.59 -37.41%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 07/03/07 30/11/06 28/08/06 24/05/06 27/02/06 15/11/05 29/08/05 -
Price 1.10 1.28 2.08 1.49 1.59 1.43 2.10 -
P/RPS 0.38 0.35 0.51 0.35 0.37 0.33 0.46 -11.92%
P/EPS 32.38 8.45 11.73 9.45 9.83 9.00 9.63 123.94%
EY 3.09 11.83 8.53 10.58 10.17 11.12 10.38 -55.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.25 2.08 1.62 1.79 1.70 2.59 -41.04%

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