[METALR] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 48.37%
YoY- 65.24%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 12,772 67,412 87,936 162,990 194,704 135,030 73,442 -25.27%
PBT -9,964 -4,756 -5,966 -17,168 3,982 5,916 -10,538 -0.92%
Tax 0 0 0 4 0 0 0 -
NP -9,964 -4,756 -5,966 -17,164 3,982 5,916 -10,538 -0.92%
-
NP to SH -9,964 -4,756 -5,966 -17,164 3,982 5,916 -10,538 -0.92%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 22,736 72,168 93,902 180,154 190,722 129,114 83,980 -19.56%
-
Net Worth 17,721 24,496 27,204 40,402 45,119 33,546 41,750 -13.30%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 17,721 24,496 27,204 40,402 45,119 33,546 41,750 -13.30%
NOSH 47,766 47,751 47,728 47,757 47,745 47,786 47,769 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -78.01% -7.06% -6.78% -10.53% 2.05% 4.38% -14.35% -
ROE -56.23% -19.42% -21.93% -42.48% 8.83% 17.64% -25.24% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 26.74 141.17 184.24 341.29 407.79 282.57 153.74 -25.27%
EPS -20.86 -9.96 -12.50 -35.94 8.34 12.38 -22.06 -0.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.371 0.513 0.57 0.846 0.945 0.702 0.874 -13.30%
Adjusted Per Share Value based on latest NOSH - 46,999
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 26.73 141.06 184.01 341.07 407.43 282.56 153.68 -25.27%
EPS -20.85 -9.95 -12.48 -35.92 8.33 12.38 -22.05 -0.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3708 0.5126 0.5693 0.8455 0.9442 0.702 0.8737 -13.30%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.455 0.67 0.75 0.60 0.96 0.82 1.04 -
P/RPS 1.70 0.47 0.41 0.18 0.24 0.29 0.68 16.49%
P/EPS -2.18 -6.73 -6.00 -1.67 11.51 6.62 -4.71 -12.04%
EY -45.85 -14.87 -16.67 -59.90 8.69 15.10 -21.21 13.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.31 1.32 0.71 1.02 1.17 1.19 0.55%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 27/02/14 26/02/13 24/02/12 22/02/11 24/02/10 27/02/09 -
Price 0.45 0.675 0.75 0.84 0.945 0.82 0.85 -
P/RPS 1.68 0.48 0.41 0.25 0.23 0.29 0.55 20.44%
P/EPS -2.16 -6.78 -6.00 -2.34 11.33 6.62 -3.85 -9.17%
EY -46.36 -14.76 -16.67 -42.79 8.83 15.10 -25.95 10.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.32 1.32 0.99 1.00 1.17 0.97 3.75%

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