[METALR] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -36.6%
YoY- -343.67%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 125,216 201,130 167,564 76,222 102,330 96,126 193,637 -7.00%
PBT -21,044 5,007 12,070 -15,758 6,467 -7,578 10,720 -
Tax -1,382 0 0 0 0 -1,455 -2,245 -7.76%
NP -22,426 5,007 12,070 -15,758 6,467 -9,033 8,475 -
-
NP to SH -22,426 5,007 12,070 -15,758 6,467 -9,033 8,475 -
-
Tax Rate - 0.00% 0.00% - 0.00% - 20.94% -
Total Cost 147,642 196,123 155,494 91,980 95,863 105,159 185,162 -3.70%
-
Net Worth 29,608 49,257 42,269 31,521 46,979 3,916,268 47,926 -7.70%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 29,608 49,257 42,269 31,521 46,979 3,916,268 47,926 -7.70%
NOSH 47,755 47,776 47,762 47,760 47,743 4,817,058 47,769 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -17.91% 2.49% 7.20% -20.67% 6.32% -9.40% 4.38% -
ROE -75.74% 10.16% 28.55% -49.99% 13.77% -0.23% 17.68% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 262.20 420.98 350.83 159.59 214.33 2.00 405.36 -6.99%
EPS -46.96 10.48 25.27 -32.99 13.54 -18.91 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 1.031 0.885 0.66 0.984 0.813 1.0033 -7.70%
Adjusted Per Share Value based on latest NOSH - 47,734
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 262.02 420.88 350.64 159.50 214.13 201.15 405.20 -7.00%
EPS -46.93 10.48 25.26 -32.97 13.53 -18.90 17.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6196 1.0307 0.8845 0.6596 0.9831 81.9503 1.0029 -7.70%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.77 0.81 1.30 1.01 0.86 1.33 1.68 -
P/RPS 0.29 0.19 0.37 0.63 0.40 66.65 0.41 -5.60%
P/EPS -1.64 7.73 5.14 -3.06 6.35 -709.25 9.47 -
EY -60.99 12.94 19.44 -32.67 15.75 -0.14 10.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.79 1.47 1.53 0.87 1.64 1.67 -4.83%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 26/08/10 27/08/09 29/08/08 30/08/07 28/08/06 -
Price 0.75 0.60 1.30 0.71 1.00 1.20 2.08 -
P/RPS 0.29 0.14 0.37 0.44 0.47 60.13 0.51 -8.97%
P/EPS -1.60 5.73 5.14 -2.15 7.38 -639.93 11.72 -
EY -62.61 17.47 19.44 -46.47 13.55 -0.16 8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.58 1.47 1.08 1.02 1.48 2.07 -8.55%

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