[METALR] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[METALR] METAL RECLAMATION BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 22.3%
YoY- -73.62%
Quarter Report
Latest QR
Upcoming QR
METALR's Result
METALR's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 143,063 74,288 97,609 115,325 203,975 212,215 157,019 -1.53%
PBT 5,577 -8,126 -4,054 4,638 5,631 10,165 3,595 7.58%
Tax 0 0 -280 -2,653 1,894 -855 0 -
NP 5,577 -8,126 -4,334 1,985 7,525 9,310 3,595 7.58%
-
NP to SH 5,577 -8,126 -4,334 1,985 7,525 9,310 3,595 7.58%
-
Tax Rate 0.00% - - 57.20% -33.64% 8.41% 0.00% -
Total Cost 137,486 82,414 101,943 113,340 196,450 202,905 153,424 -1.81%
-
Net Worth 40,128 35,395 44,096 46,922 43,907 36,254 26,729 7.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 40,128 35,395 44,096 46,922 43,907 36,254 26,729 7.00%
NOSH 47,772 47,766 47,775 47,734 47,725 47,702 47,731 0.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.90% -10.94% -4.44% 1.72% 3.69% 4.39% 2.29% -
ROE 13.90% -22.96% -9.83% 4.23% 17.14% 25.68% 13.45% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 299.47 155.52 204.31 241.60 427.39 444.87 328.96 -1.55%
EPS 11.67 -17.01 -9.07 4.16 15.77 19.52 7.53 7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.741 0.923 0.983 0.92 0.76 0.56 6.98%
Adjusted Per Share Value based on latest NOSH - 47,734
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 299.37 155.45 204.25 241.32 426.83 444.07 328.57 -1.53%
EPS 11.67 -17.00 -9.07 4.15 15.75 19.48 7.52 7.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8397 0.7407 0.9227 0.9819 0.9188 0.7586 0.5593 7.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.29 1.00 0.98 1.18 1.50 2.06 2.00 -
P/RPS 0.43 0.64 0.48 0.49 0.35 0.46 0.61 -5.65%
P/EPS 11.05 -5.88 -10.80 28.38 9.51 10.56 26.55 -13.58%
EY 9.05 -17.01 -9.26 3.52 10.51 9.47 3.77 15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.35 1.06 1.20 1.63 2.71 3.57 -13.06%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 30/05/08 31/05/07 24/05/06 05/05/05 19/04/04 -
Price 1.03 1.01 0.70 1.05 1.49 1.80 2.50 -
P/RPS 0.34 0.65 0.34 0.43 0.35 0.40 0.76 -12.54%
P/EPS 8.82 -5.94 -7.72 25.25 9.45 9.22 33.19 -19.80%
EY 11.33 -16.84 -12.96 3.96 10.58 10.84 3.01 24.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.36 0.76 1.07 1.62 2.37 4.46 -19.31%

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