[METALR] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
19-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 196.05%
YoY- 115.16%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Revenue 115,325 203,975 212,215 157,019 138,898 187,482 161,540 -5.05%
PBT 4,638 5,631 10,165 3,595 -23,710 -4,022 4,797 -0.51%
Tax -2,653 1,894 -855 0 0 3,528 -922 17.65%
NP 1,985 7,525 9,310 3,595 -23,710 -494 3,875 -9.77%
-
NP to SH 1,985 7,525 9,310 3,595 -23,710 -4,599 3,875 -9.77%
-
Tax Rate 57.20% -33.64% 8.41% 0.00% - - 19.22% -
Total Cost 113,340 196,450 202,905 153,424 162,608 187,976 157,665 -4.95%
-
Net Worth 46,922 43,907 36,254 26,729 23,087 53,790 60,049 -3.72%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Net Worth 46,922 43,907 36,254 26,729 23,087 53,790 60,049 -3.72%
NOSH 47,734 47,725 47,702 47,731 39,805 39,845 40,033 2.74%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
NP Margin 1.72% 3.69% 4.39% 2.29% -17.07% -0.26% 2.40% -
ROE 4.23% 17.14% 25.68% 13.45% -102.70% -8.55% 6.45% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
RPS 241.60 427.39 444.87 328.96 348.94 470.53 403.51 -7.58%
EPS 4.16 15.77 19.52 7.53 -59.56 -11.54 9.68 -12.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.983 0.92 0.76 0.56 0.58 1.35 1.50 -6.29%
Adjusted Per Share Value based on latest NOSH - 47,731
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
RPS 241.32 426.83 444.07 328.57 290.65 392.32 338.03 -5.05%
EPS 4.15 15.75 19.48 7.52 -49.61 -9.62 8.11 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9819 0.9188 0.7586 0.5593 0.4831 1.1256 1.2566 -3.72%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 27/09/01 29/09/00 -
Price 1.18 1.50 2.06 2.00 2.60 3.28 4.32 -
P/RPS 0.49 0.35 0.46 0.61 0.75 0.70 1.07 -11.31%
P/EPS 28.38 9.51 10.56 26.55 -4.36 -28.42 44.63 -6.72%
EY 3.52 10.51 9.47 3.77 -22.91 -3.52 2.24 7.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.63 2.71 3.57 4.48 2.43 2.88 -12.59%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Date 31/05/07 24/05/06 05/05/05 19/04/04 30/05/03 30/11/01 30/11/00 -
Price 1.05 1.49 1.80 2.50 2.50 3.28 4.28 -
P/RPS 0.43 0.35 0.40 0.76 0.72 0.70 1.06 -12.95%
P/EPS 25.25 9.45 9.22 33.19 -4.20 -28.42 44.22 -8.25%
EY 3.96 10.58 10.84 3.01 -23.83 -3.52 2.26 9.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.62 2.37 4.46 4.31 2.43 2.85 -13.98%

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