[METALR] QoQ TTM 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- -33.34%
YoY- 247.43%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 201,760 201,130 205,325 197,401 183,248 167,564 143,063 25.73%
PBT 1,057 5,007 4,626 11,103 16,656 12,070 5,577 -66.97%
Tax 2 0 0 0 0 0 0 -
NP 1,059 5,007 4,626 11,103 16,656 12,070 5,577 -66.92%
-
NP to SH 1,059 5,007 4,626 11,103 16,656 12,070 5,577 -66.92%
-
Tax Rate -0.19% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 200,701 196,123 200,699 186,298 166,592 155,494 137,486 28.65%
-
Net Worth 45,963 49,265 45,835 45,100 43,334 42,295 40,128 9.46%
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 49,265 45,835 45,100 43,334 42,295 40,128 9.46%
NOSH 47,729 47,783 47,894 47,725 47,777 47,791 47,772 -0.05%
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 0.52% 2.49% 2.25% 5.62% 9.09% 7.20% 3.90% -
ROE 2.30% 10.16% 10.09% 24.62% 38.44% 28.54% 13.90% -
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 422.72 420.92 428.70 413.62 383.54 350.62 299.47 25.80%
EPS 2.22 10.48 9.66 23.26 34.86 25.26 11.67 -66.88%
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 422.20 420.88 429.66 413.07 383.46 350.64 299.37 25.73%
EPS 2.22 10.48 9.68 23.23 34.85 25.26 11.67 -66.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9618 1.0309 0.9591 0.9438 0.9068 0.8851 0.8397 9.46%
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 0.14 0.19 0.22 0.23 0.18 0.37 0.43 -52.64%
P/EPS 27.04 7.73 9.94 4.13 2.01 5.15 11.05 81.49%
EY 3.70 12.94 10.06 24.23 49.80 19.43 9.05 -44.88%
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 0.14 0.14 0.19 0.23 0.31 0.37 0.34 -44.62%
P/EPS 27.04 5.73 8.59 4.06 3.44 5.15 8.82 110.89%
EY 3.70 17.46 11.64 24.62 29.05 19.43 11.33 -52.54%
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