[METALR] YoY TTM Result on 31-Dec-2014 [#2]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -18.38%
YoY- -112.94%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 25,547 77,352 87,689 185,273 197,401 107,016 97,064 -19.93%
PBT -7,453 -3,663 -15,443 -5,568 11,103 -7,531 2,092 -
Tax -347 0 -1,384 2 0 0 0 -
NP -7,800 -3,663 -16,827 -5,566 11,103 -7,531 2,092 -
-
NP to SH -7,800 -3,663 -16,827 -5,566 11,103 -7,531 2,092 -
-
Tax Rate - - - - 0.00% - 0.00% -
Total Cost 33,347 81,015 104,516 190,839 186,298 114,547 94,972 -16.00%
-
Net Worth 17,734 24,495 26,789 40,416 45,100 33,515 41,734 -13.28%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 17,734 24,495 26,789 40,416 45,100 33,515 41,734 -13.28%
NOSH 47,801 47,749 46,999 47,773 47,725 47,743 47,751 0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -30.53% -4.74% -19.19% -3.00% 5.62% -7.04% 2.16% -
ROE -43.98% -14.95% -62.81% -13.77% 24.62% -22.47% 5.01% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 53.44 162.00 186.57 387.81 413.62 224.15 203.27 -19.95%
EPS -16.32 -7.67 -35.80 -11.65 23.26 -15.77 4.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.371 0.513 0.57 0.846 0.945 0.702 0.874 -13.30%
Adjusted Per Share Value based on latest NOSH - 47,801
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 53.46 161.86 183.49 387.70 413.07 223.94 203.11 -19.93%
EPS -16.32 -7.67 -35.21 -11.65 23.23 -15.76 4.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3711 0.5126 0.5606 0.8457 0.9438 0.7013 0.8733 -13.28%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.455 0.67 0.75 0.60 0.96 0.82 1.04 -
P/RPS 0.85 0.41 0.40 0.15 0.23 0.37 0.51 8.88%
P/EPS -2.79 -8.73 -2.09 -5.15 4.13 -5.20 23.74 -
EY -35.86 -11.45 -47.74 -19.42 24.23 -19.24 4.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.31 1.32 0.71 1.02 1.17 1.19 0.55%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 27/02/14 26/02/13 24/02/12 22/02/11 24/02/10 27/02/09 -
Price 0.45 0.675 0.75 0.84 0.945 0.82 0.85 -
P/RPS 0.84 0.42 0.40 0.22 0.23 0.37 0.42 12.24%
P/EPS -2.76 -8.80 -2.09 -7.21 4.06 -5.20 19.40 -
EY -36.26 -11.36 -47.74 -13.87 24.62 -19.24 5.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.32 1.32 0.99 1.00 1.17 0.97 3.75%

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