[METALR] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 8.2%
YoY- -126.87%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 135,688 130,512 127,882 115,486 117,872 238,477 167,562 -13.11%
PBT 2,052 -17,460 -22,288 -24,436 -26,620 -21,117 -12,105 -
Tax 0 0 0 0 0 21,117 12,105 -
NP 2,052 -17,460 -22,288 -24,436 -26,620 0 0 -
-
NP to SH 2,052 -17,460 -22,288 -24,436 -26,620 -21,117 -12,105 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 133,636 147,972 150,170 139,922 144,492 238,477 167,562 -13.98%
-
Net Worth 23,013 22,445 23,083 27,496 32,492 39,768 46,546 -37.44%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 23,013 22,445 23,083 27,496 32,492 39,768 46,546 -37.44%
NOSH 47,943 47,757 39,799 39,798 39,147 39,768 39,783 13.23%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.51% -13.38% -17.43% -21.16% -22.58% 0.00% 0.00% -
ROE 8.92% -77.79% -96.55% -88.87% -81.93% -53.10% -26.01% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 283.01 273.28 321.31 290.18 301.10 599.67 421.19 -23.26%
EPS 4.28 -36.56 -56.00 -61.40 -68.00 -53.10 -30.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.58 0.6909 0.83 1.00 1.17 -44.75%
Adjusted Per Share Value based on latest NOSH - 39,792
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 283.94 273.10 267.60 241.66 246.65 499.03 350.64 -13.11%
EPS 4.29 -36.54 -46.64 -51.13 -55.70 -44.19 -25.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4816 0.4697 0.483 0.5754 0.6799 0.8322 0.974 -37.44%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.24 2.20 2.60 2.98 3.08 3.50 3.08 -
P/RPS 0.79 0.81 0.81 1.03 1.02 0.58 0.73 5.40%
P/EPS 52.34 -6.02 -4.64 -4.85 -4.53 -6.59 -10.12 -
EY 1.91 -16.62 -21.54 -20.60 -22.08 -15.17 -9.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 4.68 4.48 4.31 3.71 3.50 2.63 46.58%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 07/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 30/05/02 -
Price 2.00 2.15 2.50 2.67 2.80 3.10 3.72 -
P/RPS 0.71 0.79 0.78 0.92 0.93 0.52 0.88 -13.32%
P/EPS 46.73 -5.88 -4.46 -4.35 -4.12 -5.84 -12.23 -
EY 2.14 -17.00 -22.40 -23.00 -24.29 -17.13 -8.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 4.57 4.31 3.86 3.37 3.10 3.18 19.78%

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