[METALR] QoQ Quarter Result on 31-Mar-2008 [#3]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 195.07%
YoY- 150.22%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 8,628 28,093 27,237 33,106 27,517 14,470 22,516 -47.08%
PBT -6,604 1,335 3,410 3,951 1,339 -2,233 -7,111 -4.79%
Tax 0 0 0 0 0 0 -280 -
NP -6,604 1,335 3,410 3,951 1,339 -2,233 -7,391 -7.19%
-
NP to SH -6,604 1,335 3,410 3,951 1,339 -2,233 -7,391 -7.19%
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 15,232 26,758 23,827 29,155 26,178 16,703 29,907 -36.09%
-
Net Worth 41,734 48,346 47,025 44,096 0 37,856 3,932,876 -95.10%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 41,734 48,346 47,025 44,096 0 37,856 3,932,876 -95.10%
NOSH 47,751 47,678 47,790 47,775 4,463,333 47,713 4,676,428 -95.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -76.54% 4.75% 12.52% 11.93% 4.87% -15.43% -32.83% -
ROE -15.82% 2.76% 7.25% 8.96% 0.00% -5.90% -0.19% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 18.07 58.92 56.99 69.30 0.62 30.33 0.48 1010.97%
EPS -13.83 2.80 7.14 8.27 2.80 -4.68 -15.48 -7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.874 1.014 0.984 0.923 0.00 0.7934 0.841 2.58%
Adjusted Per Share Value based on latest NOSH - 47,775
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 18.05 58.79 57.00 69.28 57.58 30.28 47.12 -47.10%
EPS -13.82 2.79 7.14 8.27 2.80 -4.67 -15.47 -7.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8733 1.0117 0.984 0.9227 0.00 0.7922 82.2978 -95.10%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.04 0.70 0.86 0.98 0.91 0.99 1.33 -
P/RPS 5.76 1.19 1.51 1.41 147.60 3.26 276.23 -92.33%
P/EPS -7.52 25.00 12.05 11.85 3,033.33 -21.15 -841.52 -95.63%
EY -13.30 4.00 8.30 8.44 0.03 -4.73 -0.12 2174.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.69 0.87 1.06 0.00 1.25 1.58 -17.14%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 25/02/08 30/11/07 30/08/07 -
Price 0.85 1.00 1.00 0.70 0.98 0.90 1.20 -
P/RPS 4.70 1.70 1.75 1.01 158.96 2.97 249.23 -92.82%
P/EPS -6.15 35.71 14.01 8.46 3,266.67 -19.23 -759.26 -95.90%
EY -16.27 2.80 7.14 11.81 0.03 -5.20 -0.13 2365.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.99 1.02 0.76 0.00 1.13 1.43 -22.70%

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