[METALR] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -287.08%
YoY- -415.9%
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 238,477 167,562 159,033 163,676 174,951 174,951 160,372 30.37%
PBT -21,117 -12,105 -10,771 -9,245 6,578 6,578 6,030 -
Tax 21,117 12,105 10,771 9,245 -1,636 -1,636 -1,500 -
NP 0 0 0 0 4,941 4,941 4,530 -
-
NP to SH -21,117 -12,105 -10,771 -9,245 4,941 4,941 4,530 -
-
Tax Rate - - - - 24.87% 24.87% 24.88% -
Total Cost 238,477 167,562 159,033 163,676 170,009 170,009 155,842 32.89%
-
Net Worth 39,768 46,546 50,079 53,798 56,991 59,321 60,837 -24.73%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 39,768 46,546 50,079 53,798 56,991 59,321 60,837 -24.73%
NOSH 39,768 39,783 39,745 39,850 39,854 39,285 39,763 0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 2.82% 2.82% 2.82% -
ROE -53.10% -26.01% -21.51% -17.19% 8.67% 8.33% 7.45% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 599.67 421.19 400.13 410.72 438.98 445.33 403.32 30.36%
EPS -53.10 -30.43 -27.10 -23.20 12.44 12.44 11.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.17 1.26 1.35 1.43 1.51 1.53 -24.74%
Adjusted Per Share Value based on latest NOSH - 39,845
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 499.03 350.64 332.79 342.50 366.10 366.10 335.59 30.37%
EPS -44.19 -25.33 -22.54 -19.35 10.34 10.34 9.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8322 0.974 1.0479 1.1258 1.1926 1.2413 1.2731 -24.73%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.50 3.08 3.20 3.28 4.14 4.20 4.46 -
P/RPS 0.58 0.73 0.80 0.80 0.94 0.94 1.11 -35.20%
P/EPS -6.59 -10.12 -11.81 -14.14 33.39 33.39 39.15 -
EY -15.17 -9.88 -8.47 -7.07 3.00 3.00 2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 2.63 2.54 2.43 2.90 2.78 2.92 12.87%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 30/05/02 28/02/02 30/11/01 30/08/01 31/05/01 27/02/01 -
Price 3.10 3.72 3.08 3.28 3.86 4.18 4.28 -
P/RPS 0.52 0.88 0.77 0.80 0.88 0.94 1.06 -37.87%
P/EPS -5.84 -12.23 -11.37 -14.14 31.13 33.23 37.57 -
EY -17.13 -8.18 -8.80 -7.07 3.21 3.01 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 3.18 2.44 2.43 2.70 2.77 2.80 7.04%

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