[METALR] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
19-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 188.03%
YoY- 163.14%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Revenue 21,059 45,782 45,756 48,530 38,168 46,867 33,514 -6.89%
PBT 2,204 1,525 1,583 2,840 -4,498 -2,829 1,697 4.10%
Tax -625 -308 -171 0 0 2,829 -496 3.61%
NP 1,579 1,217 1,412 2,840 -4,498 0 1,201 4.29%
-
NP to SH 1,579 1,217 1,412 2,840 -4,498 -2,829 1,201 4.29%
-
Tax Rate 28.36% 20.20% 10.80% 0.00% - - 29.23% -
Total Cost 19,480 44,565 44,344 45,690 42,666 46,867 32,313 -7.48%
-
Net Worth 46,922 43,907 36,254 26,729 23,087 53,790 60,049 -3.72%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Net Worth 46,922 43,907 36,254 26,729 23,087 53,790 60,049 -3.72%
NOSH 47,734 47,725 47,702 47,731 39,805 39,845 40,033 2.74%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
NP Margin 7.50% 2.66% 3.09% 5.85% -11.78% 0.00% 3.58% -
ROE 3.37% 2.77% 3.89% 10.62% -19.48% -5.26% 2.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
RPS 44.12 95.93 95.92 101.67 95.89 117.62 83.72 -9.38%
EPS 3.31 2.55 2.96 5.95 -11.30 -7.10 3.00 1.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.983 0.92 0.76 0.56 0.58 1.35 1.50 -6.29%
Adjusted Per Share Value based on latest NOSH - 47,731
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
RPS 44.07 95.80 95.75 101.55 79.87 98.07 70.13 -6.89%
EPS 3.30 2.55 2.95 5.94 -9.41 -5.92 2.51 4.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9819 0.9188 0.7586 0.5593 0.4831 1.1256 1.2566 -3.72%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 27/09/01 29/09/00 -
Price 1.18 1.50 2.06 2.00 2.60 3.28 4.32 -
P/RPS 2.67 1.56 2.15 1.97 2.71 2.79 5.16 -9.63%
P/EPS 35.67 58.82 69.59 33.61 -23.01 -46.20 144.00 -19.31%
EY 2.80 1.70 1.44 2.97 -4.35 -2.16 0.69 24.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.63 2.71 3.57 4.48 2.43 2.88 -12.59%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Date 31/05/07 24/05/06 05/05/05 19/04/04 30/05/03 30/11/01 30/11/00 -
Price 1.05 1.49 1.80 2.50 2.50 3.28 4.28 -
P/RPS 2.38 1.55 1.88 2.46 2.61 2.79 5.11 -11.08%
P/EPS 31.74 58.43 60.81 42.02 -22.12 -46.20 142.67 -20.63%
EY 3.15 1.71 1.64 2.38 -4.52 -2.16 0.70 26.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.62 2.37 4.46 4.31 2.43 2.85 -13.98%

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