[METALR] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 11.85%
YoY- 76.07%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Revenue 102,330 96,125 193,638 218,119 168,568 130,511 159,215 -6.57%
PBT 6,467 -7,580 10,719 8,609 5,914 -17,460 -10,771 -
Tax 0 -1,454 -2,244 1,804 0 0 4,105 -
NP 6,467 -9,034 8,475 10,413 5,914 -17,460 -6,666 -
-
NP to SH 6,467 -9,034 8,475 10,413 5,914 -17,460 -10,771 -
-
Tax Rate 0.00% - 20.93% -20.95% 0.00% - - -
Total Cost 95,863 105,159 185,163 207,706 162,654 147,971 165,881 -8.08%
-
Net Worth 47,025 3,932,876 47,789 38,680 28,176 22,415 50,360 -1.04%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Net Worth 47,025 3,932,876 47,789 38,680 28,176 22,415 50,360 -1.04%
NOSH 47,790 4,676,428 47,789 47,754 47,757 47,692 39,968 2.78%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
NP Margin 6.32% -9.40% 4.38% 4.77% 3.51% -13.38% -4.19% -
ROE 13.75% -0.23% 17.73% 26.92% 20.99% -77.89% -21.39% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 214.12 2.06 405.19 456.76 352.97 273.65 398.35 -9.10%
EPS 13.53 -0.19 17.73 21.81 12.38 -36.61 -26.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.984 0.841 1.00 0.81 0.59 0.47 1.26 -3.73%
Adjusted Per Share Value based on latest NOSH - 47,754
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 214.13 201.15 405.20 456.43 352.74 273.10 333.17 -6.57%
EPS 13.53 -18.90 17.73 21.79 12.38 -36.54 -22.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.984 82.2978 1.00 0.8094 0.5896 0.4691 1.0538 -1.04%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 -
Price 0.86 1.33 1.68 2.10 2.25 2.20 3.20 -
P/RPS 0.40 64.70 0.41 0.46 0.64 0.80 0.80 -10.11%
P/EPS 6.36 -688.47 9.47 9.63 18.17 -6.01 -11.87 -
EY 15.73 -0.15 10.56 10.38 5.50 -16.64 -8.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.58 1.68 2.59 3.81 4.68 2.54 -15.19%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 29/08/08 30/08/07 28/08/06 29/08/05 17/08/04 29/08/03 28/02/02 -
Price 1.00 1.20 2.08 2.10 1.90 2.15 3.08 -
P/RPS 0.47 58.38 0.51 0.46 0.54 0.79 0.77 -7.31%
P/EPS 7.39 -621.18 11.73 9.63 15.34 -5.87 -11.43 -
EY 13.53 -0.16 8.53 10.38 6.52 -17.03 -8.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.43 2.08 2.59 3.22 4.57 2.44 -12.55%

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