[METALR] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 1.63%
YoY- -28.11%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 97,064 85,562 140,048 203,949 214,989 146,657 137,187 -5.59%
PBT 2,092 -5,801 3,959 5,689 11,422 -3,743 -22,564 -
Tax 0 -905 -2,336 2,031 -684 0 0 -
NP 2,092 -6,706 1,623 7,720 10,738 -3,743 -22,564 -
-
NP to SH 2,092 -6,706 1,623 7,720 10,738 -3,743 -22,564 -
-
Tax Rate 0.00% - 59.00% -35.70% 5.99% - - -
Total Cost 94,972 92,268 138,425 196,229 204,251 150,400 159,751 -8.29%
-
Net Worth 41,734 0 44,903 42,496 35,337 23,932 27,492 7.19%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 41,734 0 44,903 42,496 35,337 23,932 27,492 7.19%
NOSH 47,751 4,463,333 47,770 47,749 47,753 47,864 39,792 3.08%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.16% -7.84% 1.16% 3.79% 4.99% -2.55% -16.45% -
ROE 5.01% 0.00% 3.61% 18.17% 30.39% -15.64% -82.07% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 203.27 1.92 293.17 427.12 450.21 306.40 344.76 -8.42%
EPS 4.38 -0.15 3.40 16.17 22.49 -7.82 -56.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.874 0.00 0.94 0.89 0.74 0.50 0.6909 3.99%
Adjusted Per Share Value based on latest NOSH - 47,749
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 203.11 179.04 293.06 426.78 449.88 306.89 287.07 -5.59%
EPS 4.38 -14.03 3.40 16.15 22.47 -7.83 -47.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8733 0.00 0.9396 0.8893 0.7395 0.5008 0.5753 7.19%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.04 0.91 1.20 1.65 2.00 2.20 2.98 -
P/RPS 0.51 47.47 0.41 0.39 0.44 0.72 0.86 -8.33%
P/EPS 23.74 -605.67 35.32 10.21 8.89 -28.13 -5.26 -
EY 4.21 -0.17 2.83 9.80 11.24 -3.55 -19.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.00 1.28 1.85 2.70 4.40 4.31 -19.28%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 25/02/08 07/03/07 27/02/06 02/02/05 19/01/04 28/02/03 -
Price 0.85 0.98 1.10 1.59 2.40 1.84 2.67 -
P/RPS 0.42 51.12 0.38 0.37 0.53 0.60 0.77 -9.60%
P/EPS 19.40 -652.26 32.38 9.83 10.67 -23.53 -4.71 -
EY 5.15 -0.15 3.09 10.17 9.37 -4.25 -21.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.00 1.17 1.79 3.24 3.68 3.86 -20.54%

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