[METALR] QoQ Quarter Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 7.27%
YoY- -351.17%
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 23,704 23,208 20,760 28,476 15,245 39,515 41,980 -31.66%
PBT -589 -94 -2,889 -5,277 -7,183 -5,408 -3,176 -67.44%
Tax 0 0 0 -1,384 0 0 2 -
NP -589 -94 -2,889 -6,661 -7,183 -5,408 -3,174 -67.43%
-
NP to SH -589 -94 -2,889 -6,661 -7,183 -5,408 -3,174 -67.43%
-
Tax Rate - - - - - - - -
Total Cost 24,293 23,302 23,649 35,137 22,428 44,923 45,154 -33.82%
-
Net Worth 25,858 26,789 27,027 29,604 33,192 40,416 45,963 -31.82%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 25,858 26,789 27,027 29,604 33,192 40,416 45,963 -31.82%
NOSH 47,886 46,999 47,752 47,749 47,759 47,773 47,729 0.21%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -2.48% -0.41% -13.92% -23.39% -47.12% -13.69% -7.56% -
ROE -2.28% -0.35% -10.69% -22.50% -21.64% -13.38% -6.91% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 49.50 49.38 43.47 59.64 31.92 82.71 87.95 -31.80%
EPS -1.23 -0.20 -6.05 -13.95 -15.04 -11.32 -6.65 -67.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.57 0.566 0.62 0.695 0.846 0.963 -31.97%
Adjusted Per Share Value based on latest NOSH - 47,749
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 49.60 48.56 43.44 59.59 31.90 82.69 87.85 -31.66%
EPS -1.23 -0.20 -6.05 -13.94 -15.03 -11.32 -6.64 -67.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5411 0.5606 0.5656 0.6195 0.6946 0.8457 0.9618 -31.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.75 0.75 0.75 0.77 0.84 0.60 0.60 -
P/RPS 1.52 1.52 1.73 1.29 2.63 0.73 0.68 70.87%
P/EPS -60.98 -375.00 -12.40 -5.52 -5.59 -5.30 -9.02 257.12%
EY -1.64 -0.27 -8.07 -18.12 -17.90 -18.87 -11.08 -71.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.32 1.33 1.24 1.21 0.71 0.62 71.21%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 30/11/12 30/08/12 30/05/12 24/02/12 24/11/11 -
Price 0.725 0.75 0.75 0.75 1.00 0.84 0.60 -
P/RPS 1.46 1.52 1.73 1.26 3.13 1.02 0.68 66.35%
P/EPS -58.94 -375.00 -12.40 -5.38 -6.65 -7.42 -9.02 249.11%
EY -1.70 -0.27 -8.07 -18.60 -15.04 -13.48 -11.08 -71.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.32 1.33 1.21 1.44 0.99 0.62 67.08%

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