[METALR] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 28.62%
YoY- -32.69%
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 167,920 201,130 202,204 194,704 165,400 167,564 151,856 6.92%
PBT -12,704 5,007 3,140 3,982 3,096 12,070 13,065 -
Tax 8 0 0 0 0 0 0 -
NP -12,696 5,007 3,140 3,982 3,096 12,070 13,065 -
-
NP to SH -12,696 5,007 3,140 3,982 3,096 12,070 13,065 -
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 180,616 196,123 199,064 190,722 162,304 155,494 138,790 19.17%
-
Net Worth 45,963 49,257 45,714 45,119 43,334 42,269 40,112 9.49%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 45,963 49,257 45,714 45,119 43,334 42,269 40,112 9.49%
NOSH 47,729 47,776 47,768 47,745 47,777 47,762 47,753 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -7.56% 2.49% 1.55% 2.05% 1.87% 7.20% 8.60% -
ROE -27.62% 10.16% 6.87% 8.83% 7.14% 28.55% 32.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 351.82 420.98 423.30 407.79 346.19 350.83 318.00 6.96%
EPS -26.60 10.48 6.57 8.34 6.48 25.27 27.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.963 1.031 0.957 0.945 0.907 0.885 0.84 9.52%
Adjusted Per Share Value based on latest NOSH - 47,725
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 351.38 420.88 423.12 407.43 346.11 350.64 317.77 6.92%
EPS -26.57 10.48 6.57 8.33 6.48 25.26 27.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9618 1.0307 0.9566 0.9442 0.9068 0.8845 0.8394 9.49%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.60 0.81 0.96 0.96 0.70 1.30 1.29 -
P/RPS 0.17 0.19 0.23 0.24 0.20 0.37 0.41 -44.36%
P/EPS -2.26 7.73 14.60 11.51 10.80 5.14 4.71 -
EY -44.33 12.94 6.85 8.69 9.26 19.44 21.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.79 1.00 1.02 0.77 1.47 1.54 -45.44%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 30/05/11 22/02/11 30/11/10 26/08/10 27/05/10 -
Price 0.60 0.60 0.83 0.945 1.20 1.30 1.03 -
P/RPS 0.17 0.14 0.20 0.23 0.35 0.37 0.32 -34.38%
P/EPS -2.26 5.73 12.63 11.33 18.52 5.14 3.76 -
EY -44.33 17.47 7.92 8.83 5.40 19.44 26.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.87 1.00 1.32 1.47 1.23 -36.63%

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