[METALR] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 3.24%
YoY- -385.54%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 167,564 151,856 135,030 102,664 76,222 62,734 73,442 73.57%
PBT 12,070 13,065 5,916 -15,248 -15,758 -15,381 -10,538 -
Tax 0 0 0 0 0 0 0 -
NP 12,070 13,065 5,916 -15,248 -15,758 -15,381 -10,538 -
-
NP to SH 12,070 13,065 5,916 -15,248 -15,758 -15,381 -10,538 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 155,494 138,790 129,114 117,912 91,980 78,115 83,980 50.95%
-
Net Worth 42,269 40,112 33,546 28,040 31,521 35,396 41,750 0.82%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 42,269 40,112 33,546 28,040 31,521 35,396 41,750 0.82%
NOSH 47,762 47,753 47,786 47,769 47,760 47,768 47,769 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.20% 8.60% 4.38% -14.85% -20.67% -24.52% -14.35% -
ROE 28.55% 32.57% 17.64% -54.38% -49.99% -43.45% -25.24% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 350.83 318.00 282.57 214.92 159.59 131.33 153.74 73.59%
EPS 25.27 27.36 12.38 -31.92 -32.99 -32.20 -22.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.885 0.84 0.702 0.587 0.66 0.741 0.874 0.83%
Adjusted Per Share Value based on latest NOSH - 47,769
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 350.64 317.77 282.56 214.83 159.50 131.28 153.68 73.57%
EPS 25.26 27.34 12.38 -31.91 -32.97 -32.19 -22.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8845 0.8394 0.702 0.5868 0.6596 0.7407 0.8737 0.82%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.30 1.29 0.82 0.71 1.01 1.00 1.04 -
P/RPS 0.37 0.41 0.29 0.33 0.63 0.76 0.68 -33.42%
P/EPS 5.14 4.71 6.62 -2.22 -3.06 -3.11 -4.71 -
EY 19.44 21.21 15.10 -44.96 -32.67 -32.20 -21.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.54 1.17 1.21 1.53 1.35 1.19 15.17%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 24/02/10 26/11/09 27/08/09 27/05/09 27/02/09 -
Price 1.30 1.03 0.82 0.85 0.71 1.01 0.85 -
P/RPS 0.37 0.32 0.29 0.40 0.44 0.77 0.55 -23.27%
P/EPS 5.14 3.76 6.62 -2.66 -2.15 -3.14 -3.85 -
EY 19.44 26.56 15.10 -37.55 -46.47 -31.88 -25.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.23 1.17 1.45 1.08 1.36 0.97 32.03%

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