[METALR] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -297.34%
YoY- -489.37%
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 162,990 194,704 135,030 73,442 83,974 105,102 106,139 7.40%
PBT -17,168 3,982 5,916 -10,538 -1,788 -5,344 4,088 -
Tax 4 0 0 0 0 -1,100 -457 -
NP -17,164 3,982 5,916 -10,538 -1,788 -6,444 3,631 -
-
NP to SH -17,164 3,982 5,916 -10,538 -1,788 -6,444 3,631 -
-
Tax Rate - 0.00% 0.00% - - - 11.18% -
Total Cost 180,154 190,722 129,114 83,980 85,762 111,546 102,508 9.84%
-
Net Worth 40,402 45,119 33,546 41,750 0 44,869 42,520 -0.84%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 40,402 45,119 33,546 41,750 0 44,869 42,520 -0.84%
NOSH 47,757 47,745 47,786 47,769 4,470,000 47,733 47,776 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -10.53% 2.05% 4.38% -14.35% -2.13% -6.13% 3.42% -
ROE -42.48% 8.83% 17.64% -25.24% 0.00% -14.36% 8.54% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 341.29 407.79 282.57 153.74 1.88 220.19 222.16 7.41%
EPS -35.94 8.34 12.38 -22.06 -3.74 -13.50 7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.846 0.945 0.702 0.874 0.00 0.94 0.89 -0.84%
Adjusted Per Share Value based on latest NOSH - 47,751
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 341.07 407.43 282.56 153.68 175.72 219.93 222.10 7.40%
EPS -35.92 8.33 12.38 -22.05 -3.74 -13.48 7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8455 0.9442 0.702 0.8737 0.00 0.9389 0.8898 -0.84%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.60 0.96 0.82 1.04 0.91 1.20 1.65 -
P/RPS 0.18 0.24 0.29 0.68 48.44 0.54 0.74 -20.98%
P/EPS -1.67 11.51 6.62 -4.71 -2,275.00 -8.89 21.71 -
EY -59.90 8.69 15.10 -21.21 -0.04 -11.25 4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.02 1.17 1.19 0.00 1.28 1.85 -14.74%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 22/02/11 24/02/10 27/02/09 25/02/08 07/03/07 27/02/06 -
Price 0.84 0.945 0.82 0.85 0.98 1.10 1.59 -
P/RPS 0.25 0.23 0.29 0.55 52.17 0.50 0.72 -16.15%
P/EPS -2.34 11.33 6.62 -3.85 -2,450.00 -8.15 20.92 -
EY -42.79 8.83 15.10 -25.95 -0.04 -12.27 4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.00 1.17 0.97 0.00 1.17 1.79 -9.39%

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