[METALR] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -66.29%
YoY- -1479.79%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
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 2,256 16,918 23,208 39,515 56,002 41,849 8,628 -20.02%
PBT -2,696 -1,485 -94 -5,408 1,217 6,770 -6,604 -13.86%
Tax 0 0 0 0 0 0 0 -
NP -2,696 -1,485 -94 -5,408 1,217 6,770 -6,604 -13.86%
-
NP to SH -2,696 -1,485 -94 -5,408 1,217 6,770 -6,604 -13.86%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 4,952 18,403 23,302 44,923 54,785 35,079 15,232 -17.07%
-
Net Worth 17,734 24,495 26,789 40,416 45,100 33,515 41,734 -13.28%
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 17,734 24,495 26,789 40,416 45,100 33,515 41,734 -13.28%
NOSH 47,801 47,749 46,999 47,773 47,725 47,743 47,751 0.01%
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 -119.50% -8.78% -0.41% -13.69% 2.17% 16.18% -76.54% -
ROE -15.20% -6.06% -0.35% -13.38% 2.70% 20.20% -15.82% -
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 4.72 35.43 49.38 82.71 117.34 87.65 18.07 -20.03%
EPS -5.64 -3.11 -0.20 -11.32 2.55 14.18 -13.83 -13.87%
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 - 47,749
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 4.72 35.40 48.56 82.69 117.19 87.57 18.05 -20.02%
EPS -5.64 -3.11 -0.20 -11.32 2.55 14.17 -13.82 -13.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3711 0.5126 0.5606 0.8457 0.9438 0.7013 0.8733 -13.28%
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 9.64 1.89 1.52 0.73 0.82 0.94 5.76 8.95%
P/EPS -8.07 -21.54 -375.00 -5.30 37.65 5.78 -7.52 1.18%
EY -12.40 -4.64 -0.27 -18.87 2.66 17.29 -13.30 -1.16%
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 9.53 1.91 1.52 1.02 0.81 0.94 4.70 12.49%
P/EPS -7.98 -21.70 -375.00 -7.42 37.06 5.78 -6.15 4.43%
EY -12.53 -4.61 -0.27 -13.48 2.70 17.29 -16.27 -4.25%
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