[METALR] YoY Quarter Result on 30-Sep-2003 [#1]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
07-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 168.95%
YoY- 107.71%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
Revenue 29,843 52,105 65,203 33,922 29,468 30,701 -0.43%
PBT 653 1,771 4,743 513 -6,655 1,034 -6.82%
Tax -383 -199 -354 0 0 -296 4.04%
NP 270 1,572 4,389 513 -6,655 738 -14.32%
-
NP to SH 270 1,572 4,389 513 -6,655 738 -14.32%
-
Tax Rate 58.65% 11.24% 7.46% 0.00% - 28.63% -
Total Cost 29,573 50,533 60,814 33,409 36,123 29,963 -0.20%
-
Net Worth 48,315 40,136 32,475 23,013 32,492 59,039 -3.03%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
Net Worth 48,315 40,136 32,475 23,013 32,492 59,039 -3.03%
NOSH 47,368 47,781 47,758 47,943 39,147 39,891 2.67%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
NP Margin 0.90% 3.02% 6.73% 1.51% -22.58% 2.40% -
ROE 0.56% 3.92% 13.51% 2.23% -20.48% 1.25% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
RPS 63.00 109.05 136.53 70.75 75.28 76.96 -3.03%
EPS 0.57 3.29 9.19 1.07 -17.00 1.85 -16.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.84 0.68 0.48 0.83 1.48 -5.56%
Adjusted Per Share Value based on latest NOSH - 47,943
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
RPS 62.45 109.03 136.44 70.98 61.66 64.24 -0.43%
EPS 0.56 3.29 9.18 1.07 -13.93 1.54 -14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.011 0.8399 0.6796 0.4816 0.6799 1.2354 -3.03%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 -
Price 2.01 1.00 1.70 2.24 3.08 4.30 -
P/RPS 3.19 0.92 1.25 3.17 4.09 5.59 -8.26%
P/EPS 352.63 30.40 18.50 209.35 -18.12 232.43 6.61%
EY 0.28 3.29 5.41 0.48 -5.52 0.43 -6.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.19 2.50 4.67 3.71 2.91 -5.82%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/00 CAGR
Date 30/11/06 15/11/05 29/10/04 07/11/03 29/11/02 30/05/00 -
Price 1.28 1.43 1.78 2.00 2.80 4.18 -
P/RPS 2.03 1.31 1.30 2.83 3.72 5.43 -14.03%
P/EPS 224.56 43.47 19.37 186.92 -16.47 225.95 -0.09%
EY 0.45 2.30 5.16 0.54 -6.07 0.44 0.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.70 2.62 4.17 3.37 2.82 -11.75%

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