[METALR] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 49.04%
YoY- -133.88%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 113,892 47,051 75,093 73,610 151,921 166,066 122,419 -1.19%
PBT 9,799 -11,536 3,057 -467 5,613 8,591 4,339 14.53%
Tax 0 0 0 -1,175 -766 -857 0 -
NP 9,799 -11,536 3,057 -1,642 4,847 7,734 4,339 14.53%
-
NP to SH 9,799 -11,536 3,057 -1,642 4,847 7,734 4,339 14.53%
-
Tax Rate 0.00% - 0.00% - 13.65% 9.98% 0.00% -
Total Cost 104,093 58,587 72,036 75,252 147,074 158,332 118,080 -2.07%
-
Net Worth 40,112 35,396 44,087 46,921 43,933 36,305 26,731 6.99%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 40,112 35,396 44,087 46,921 43,933 36,305 26,731 6.99%
NOSH 47,753 47,768 47,765 47,732 47,753 47,770 47,734 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.60% -24.52% 4.07% -2.23% 3.19% 4.66% 3.54% -
ROE 24.43% -32.59% 6.93% -3.50% 11.03% 21.30% 16.23% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 238.50 98.50 157.21 154.21 318.13 347.63 256.46 -1.20%
EPS 20.52 -24.15 6.40 -3.44 10.15 16.19 9.08 14.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.741 0.923 0.983 0.92 0.76 0.56 6.98%
Adjusted Per Share Value based on latest NOSH - 47,734
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 238.33 98.46 157.14 154.03 317.90 347.50 256.17 -1.19%
EPS 20.51 -24.14 6.40 -3.44 10.14 16.18 9.08 14.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8394 0.7407 0.9226 0.9819 0.9193 0.7597 0.5594 6.99%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.29 1.00 0.98 1.18 1.50 2.06 2.00 -
P/RPS 0.54 1.02 0.62 0.77 0.47 0.59 0.78 -5.94%
P/EPS 6.29 -4.14 15.31 -34.30 14.78 12.72 22.00 -18.82%
EY 15.91 -24.15 6.53 -2.92 6.77 7.86 4.54 23.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.35 1.06 1.20 1.63 2.71 3.57 -13.06%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 30/05/08 31/05/07 24/05/06 05/05/05 19/04/04 -
Price 1.03 1.01 0.70 1.05 1.49 1.80 2.50 -
P/RPS 0.43 1.03 0.45 0.68 0.47 0.52 0.97 -12.67%
P/EPS 5.02 -4.18 10.94 -30.52 14.68 11.12 27.50 -24.67%
EY 19.92 -23.91 9.14 -3.28 6.81 8.99 3.64 32.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.36 0.76 1.07 1.62 2.37 4.46 -19.31%

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