[METALR] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
07-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -77.37%
YoY- -78.98%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 107,016 97,064 85,562 140,048 203,949 214,989 146,657 -5.11%
PBT -7,531 2,092 -5,801 3,959 5,689 11,422 -3,743 12.34%
Tax 0 0 -905 -2,336 2,031 -684 0 -
NP -7,531 2,092 -6,706 1,623 7,720 10,738 -3,743 12.34%
-
NP to SH -7,531 2,092 -6,706 1,623 7,720 10,738 -3,743 12.34%
-
Tax Rate - 0.00% - 59.00% -35.70% 5.99% - -
Total Cost 114,547 94,972 92,268 138,425 196,229 204,251 150,400 -4.43%
-
Net Worth 33,515 41,734 0 44,903 42,496 35,337 23,932 5.76%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 33,515 41,734 0 44,903 42,496 35,337 23,932 5.76%
NOSH 47,743 47,751 4,463,333 47,770 47,749 47,753 47,864 -0.04%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -7.04% 2.16% -7.84% 1.16% 3.79% 4.99% -2.55% -
ROE -22.47% 5.01% 0.00% 3.61% 18.17% 30.39% -15.64% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 224.15 203.27 1.92 293.17 427.12 450.21 306.40 -5.07%
EPS -15.77 4.38 -0.15 3.40 16.17 22.49 -7.82 12.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.702 0.874 0.00 0.94 0.89 0.74 0.50 5.81%
Adjusted Per Share Value based on latest NOSH - 47,770
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 223.94 203.11 179.04 293.06 426.78 449.88 306.89 -5.11%
EPS -15.76 4.38 -14.03 3.40 16.15 22.47 -7.83 12.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7013 0.8733 0.00 0.9396 0.8893 0.7395 0.5008 5.76%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.82 1.04 0.91 1.20 1.65 2.00 2.20 -
P/RPS 0.37 0.51 47.47 0.41 0.39 0.44 0.72 -10.49%
P/EPS -5.20 23.74 -605.67 35.32 10.21 8.89 -28.13 -24.50%
EY -19.24 4.21 -0.17 2.83 9.80 11.24 -3.55 32.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.19 0.00 1.28 1.85 2.70 4.40 -19.79%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 25/02/08 07/03/07 27/02/06 02/02/05 19/01/04 -
Price 0.82 0.85 0.98 1.10 1.59 2.40 1.84 -
P/RPS 0.37 0.42 51.12 0.38 0.37 0.53 0.60 -7.73%
P/EPS -5.20 19.40 -652.26 32.38 9.83 10.67 -23.53 -22.22%
EY -19.24 5.15 -0.15 3.09 10.17 9.37 -4.25 28.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.97 0.00 1.17 1.79 3.24 3.68 -17.37%

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