[METALR] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 18.28%
YoY- -75.97%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 81,495 41,980 201,130 151,653 97,352 41,350 167,564 -38.07%
PBT -8,584 -3,176 5,007 2,355 1,991 774 12,070 -
Tax 2 2 0 0 0 0 0 -
NP -8,582 -3,174 5,007 2,355 1,991 774 12,070 -
-
NP to SH -8,582 -3,174 5,007 2,355 1,991 774 12,070 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 90,077 45,154 196,123 149,298 95,361 40,576 155,494 -30.43%
-
Net Worth 40,402 45,963 49,257 45,714 45,119 43,334 42,269 -2.95%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 40,402 45,963 49,257 45,714 45,119 43,334 42,269 -2.95%
NOSH 47,757 47,729 47,776 47,768 47,745 47,777 47,762 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -10.53% -7.56% 2.49% 1.55% 2.05% 1.87% 7.20% -
ROE -21.24% -6.91% 10.16% 5.15% 4.41% 1.79% 28.55% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 170.64 87.95 420.98 317.47 203.90 86.55 350.83 -38.07%
EPS -17.97 -6.65 10.48 4.93 4.17 1.62 25.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.846 0.963 1.031 0.957 0.945 0.907 0.885 -2.95%
Adjusted Per Share Value based on latest NOSH - 47,894
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 170.53 87.85 420.88 317.34 203.72 86.53 350.64 -38.07%
EPS -17.96 -6.64 10.48 4.93 4.17 1.62 25.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8455 0.9618 1.0307 0.9566 0.9442 0.9068 0.8845 -2.95%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.60 0.81 0.96 0.96 0.70 1.30 -
P/RPS 0.35 0.68 0.19 0.30 0.47 0.81 0.37 -3.62%
P/EPS -3.34 -9.02 7.73 19.47 23.02 43.21 5.14 -
EY -29.95 -11.08 12.94 5.14 4.34 2.31 19.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.79 1.00 1.02 0.77 1.47 -38.35%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 24/11/11 26/08/11 30/05/11 22/02/11 30/11/10 26/08/10 -
Price 0.84 0.60 0.60 0.83 0.945 1.20 1.30 -
P/RPS 0.49 0.68 0.14 0.26 0.46 1.39 0.37 20.53%
P/EPS -4.67 -9.02 5.73 16.84 22.66 74.07 5.14 -
EY -21.39 -11.08 17.47 5.94 4.41 1.35 19.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.62 0.58 0.87 1.00 1.32 1.47 -23.11%

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