[METALR] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
19-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 92.2%
YoY- 117.72%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Revenue 22,707 54,035 55,107 39,967 28,275 31,614 -4.95%
PBT -3,326 2,316 2,264 986 -5,563 386 -
Tax -166 -258 -330 0 0 -130 3.82%
NP -3,492 2,058 1,934 986 -5,563 256 -
-
NP to SH -3,492 2,058 1,934 986 -5,563 256 -
-
Tax Rate - 11.14% 14.58% 0.00% - 33.68% -
Total Cost 26,199 51,977 53,173 38,981 33,838 31,358 -2.72%
-
Net Worth 44,903 42,496 35,337 23,932 27,492 62,719 -5.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Net Worth 44,903 42,496 35,337 23,932 27,492 62,719 -5.00%
NOSH 47,770 47,749 47,753 47,864 39,792 42,666 1.75%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
NP Margin -15.38% 3.81% 3.51% 2.47% -19.67% 0.81% -
ROE -7.78% 4.84% 5.47% 4.12% -20.23% 0.41% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
RPS 47.53 113.16 115.40 83.50 71.06 74.10 -6.59%
EPS -7.31 4.31 4.05 2.06 -13.98 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.74 0.50 0.6909 1.47 -6.64%
Adjusted Per Share Value based on latest NOSH - 47,864
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
RPS 47.52 113.07 115.31 83.63 59.17 66.15 -4.95%
EPS -7.31 4.31 4.05 2.06 -11.64 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9396 0.8893 0.7395 0.5008 0.5753 1.3125 -5.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 30/06/00 -
Price 1.20 1.65 2.00 2.20 2.98 3.98 -
P/RPS 2.52 1.46 1.73 2.63 4.19 5.37 -10.97%
P/EPS -16.42 38.28 49.38 106.80 -21.32 663.33 -
EY -6.09 2.61 2.03 0.94 -4.69 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.85 2.70 4.40 4.31 2.71 -10.88%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Date 07/03/07 27/02/06 02/02/05 19/01/04 28/02/03 28/08/00 -
Price 1.10 1.59 2.40 1.84 2.67 4.64 -
P/RPS 2.31 1.41 2.08 2.20 3.76 6.26 -14.20%
P/EPS -15.05 36.89 59.26 89.32 -19.10 773.33 -
EY -6.65 2.71 1.69 1.12 -5.24 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.79 3.24 3.68 3.86 3.16 -14.16%

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