[METALR] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -27.05%
YoY- -22.41%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 115,953 80,752 171,376 205,021 199,849 134,965 145,188 -3.67%
PBT 10,035 -10,466 9,601 5,637 10,144 -10,292 -20,838 -
Tax 0 -1,071 -2,428 1,959 -354 0 0 -
NP 10,035 -11,537 7,173 7,596 9,790 -10,292 -20,838 -
-
NP to SH 10,035 -11,537 7,173 7,596 9,790 -10,292 -20,838 -
-
Tax Rate 0.00% - 25.29% -34.75% 3.49% - - -
Total Cost 105,918 92,289 164,203 197,425 190,059 145,257 166,026 -7.21%
-
Net Worth 48,346 37,856 48,315 40,136 32,475 23,013 32,492 6.84%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 48,346 37,856 48,315 40,136 32,475 23,013 32,492 6.84%
NOSH 47,678 47,713 47,368 47,781 47,758 47,943 39,147 3.33%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.65% -14.29% 4.19% 3.70% 4.90% -7.63% -14.35% -
ROE 20.76% -30.48% 14.85% 18.93% 30.15% -44.72% -64.13% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 243.20 169.24 361.79 429.08 418.46 281.51 370.88 -6.78%
EPS 21.05 -24.18 15.14 15.90 20.50 -21.47 -53.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.014 0.7934 1.02 0.84 0.68 0.48 0.83 3.39%
Adjusted Per Share Value based on latest NOSH - 47,781
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 242.64 168.98 358.61 429.02 418.20 282.42 303.81 -3.67%
EPS 21.00 -24.14 15.01 15.90 20.49 -21.54 -43.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0117 0.7922 1.011 0.8399 0.6796 0.4816 0.6799 6.84%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.70 0.99 2.01 1.00 1.70 2.24 3.08 -
P/RPS 0.29 0.58 0.56 0.23 0.41 0.80 0.83 -16.06%
P/EPS 3.33 -4.09 13.27 6.29 8.29 -10.43 -5.79 -
EY 30.07 -24.42 7.53 15.90 12.06 -9.58 -17.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.25 1.97 1.19 2.50 4.67 3.71 -24.42%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 30/11/06 15/11/05 29/10/04 07/11/03 29/11/02 -
Price 1.00 0.90 1.28 1.43 1.78 2.00 2.80 -
P/RPS 0.41 0.53 0.35 0.33 0.43 0.71 0.75 -9.56%
P/EPS 4.75 -3.72 8.45 9.00 8.68 -9.32 -5.26 -
EY 21.05 -26.87 11.83 11.12 11.52 -10.73 -19.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.13 1.25 1.70 2.62 4.17 3.37 -18.45%

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