[METALR] QoQ TTM Result on 30-Jun-2008 [#4]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 249.22%
YoY- 171.59%
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 74,288 97,064 115,953 102,330 97,609 85,562 80,752 -5.40%
PBT -8,126 2,092 10,035 6,467 -4,054 -5,801 -10,466 -15.51%
Tax 0 0 0 0 -280 -905 -1,071 -
NP -8,126 2,092 10,035 6,467 -4,334 -6,706 -11,537 -20.82%
-
NP to SH -8,126 2,092 10,035 6,467 -4,334 -6,706 -11,537 -20.82%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 82,414 94,972 105,918 95,863 101,943 92,268 92,289 -7.26%
-
Net Worth 35,395 41,734 48,346 47,025 44,096 0 37,856 -4.37%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 35,395 41,734 48,346 47,025 44,096 0 37,856 -4.37%
NOSH 47,766 47,751 47,678 47,790 47,775 4,463,333 47,713 0.07%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -10.94% 2.16% 8.65% 6.32% -4.44% -7.84% -14.29% -
ROE -22.96% 5.01% 20.76% 13.75% -9.83% 0.00% -30.48% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 155.52 203.27 243.20 214.12 204.31 1.92 169.24 -5.47%
EPS -17.01 4.38 21.05 13.53 -9.07 -0.15 -24.18 -20.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.741 0.874 1.014 0.984 0.923 0.00 0.7934 -4.44%
Adjusted Per Share Value based on latest NOSH - 47,790
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 155.45 203.11 242.64 214.13 204.25 179.04 168.98 -5.40%
EPS -17.00 4.38 21.00 13.53 -9.07 -14.03 -24.14 -20.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7407 0.8733 1.0117 0.984 0.9227 0.00 0.7922 -4.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.00 1.04 0.70 0.86 0.98 0.91 0.99 -
P/RPS 0.64 0.51 0.29 0.40 0.48 47.47 0.58 6.77%
P/EPS -5.88 23.74 3.33 6.36 -10.80 -605.67 -4.09 27.35%
EY -17.01 4.21 30.07 15.73 -9.26 -0.17 -24.42 -21.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.19 0.69 0.87 1.06 0.00 1.25 5.25%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 27/02/09 28/11/08 29/08/08 30/05/08 25/02/08 30/11/07 -
Price 1.01 0.85 1.00 1.00 0.70 0.98 0.90 -
P/RPS 0.65 0.42 0.41 0.47 0.34 51.12 0.53 14.56%
P/EPS -5.94 19.40 4.75 7.39 -7.72 -652.26 -3.72 36.57%
EY -16.84 5.15 21.05 13.53 -12.96 -0.15 -26.87 -26.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.97 0.99 1.02 0.76 0.00 1.13 13.13%

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