[METALR] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 138.8%
YoY- 156.14%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 165,400 167,564 151,856 135,030 102,664 76,222 62,734 90.73%
PBT 3,096 12,070 13,065 5,916 -15,248 -15,758 -15,381 -
Tax 0 0 0 0 0 0 0 -
NP 3,096 12,070 13,065 5,916 -15,248 -15,758 -15,381 -
-
NP to SH 3,096 12,070 13,065 5,916 -15,248 -15,758 -15,381 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 162,304 155,494 138,790 129,114 117,912 91,980 78,115 62.75%
-
Net Worth 43,334 42,269 40,112 33,546 28,040 31,521 35,396 14.42%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 43,334 42,269 40,112 33,546 28,040 31,521 35,396 14.42%
NOSH 47,777 47,762 47,753 47,786 47,769 47,760 47,768 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.87% 7.20% 8.60% 4.38% -14.85% -20.67% -24.52% -
ROE 7.14% 28.55% 32.57% 17.64% -54.38% -49.99% -43.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 346.19 350.83 318.00 282.57 214.92 159.59 131.33 90.71%
EPS 6.48 25.27 27.36 12.38 -31.92 -32.99 -32.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.907 0.885 0.84 0.702 0.587 0.66 0.741 14.41%
Adjusted Per Share Value based on latest NOSH - 47,743
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 346.11 350.64 317.77 282.56 214.83 159.50 131.28 90.73%
EPS 6.48 25.26 27.34 12.38 -31.91 -32.97 -32.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9068 0.8845 0.8394 0.702 0.5868 0.6596 0.7407 14.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.70 1.30 1.29 0.82 0.71 1.01 1.00 -
P/RPS 0.20 0.37 0.41 0.29 0.33 0.63 0.76 -58.90%
P/EPS 10.80 5.14 4.71 6.62 -2.22 -3.06 -3.11 -
EY 9.26 19.44 21.21 15.10 -44.96 -32.67 -32.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.47 1.54 1.17 1.21 1.53 1.35 -31.20%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 27/05/10 24/02/10 26/11/09 27/08/09 27/05/09 -
Price 1.20 1.30 1.03 0.82 0.85 0.71 1.01 -
P/RPS 0.35 0.37 0.32 0.29 0.40 0.44 0.77 -40.85%
P/EPS 18.52 5.14 3.76 6.62 -2.66 -2.15 -3.14 -
EY 5.40 19.44 26.56 15.10 -37.55 -46.47 -31.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.47 1.23 1.17 1.45 1.08 1.36 -1.96%

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