[METALR] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 177.6%
YoY- 156.14%
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 43,968 81,495 97,352 67,515 36,721 41,987 52,551 -2.92%
PBT -2,983 -8,584 1,991 2,958 -5,269 -894 -2,672 1.85%
Tax 0 2 0 0 0 0 -550 -
NP -2,983 -8,582 1,991 2,958 -5,269 -894 -3,222 -1.27%
-
NP to SH -2,983 -8,582 1,991 2,958 -5,269 -894 -3,222 -1.27%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 46,951 90,077 95,361 64,557 41,990 42,881 55,773 -2.82%
-
Net Worth 27,204 40,402 45,119 33,546 41,750 0 44,869 -7.99%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 27,204 40,402 45,119 33,546 41,750 0 44,869 -7.99%
NOSH 47,728 47,757 47,745 47,786 47,769 4,470,000 47,733 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -6.78% -10.53% 2.05% 4.38% -14.35% -2.13% -6.13% -
ROE -10.96% -21.24% 4.41% 8.82% -12.62% 0.00% -7.18% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 92.12 170.64 203.90 141.28 76.87 0.94 110.09 -2.92%
EPS -6.25 -17.97 4.17 6.19 -11.03 -1.87 -6.75 -1.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.846 0.945 0.702 0.874 0.00 0.94 -7.99%
Adjusted Per Share Value based on latest NOSH - 47,743
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 92.01 170.53 203.72 141.28 76.84 87.86 109.97 -2.92%
EPS -6.24 -17.96 4.17 6.19 -11.03 -1.87 -6.74 -1.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5693 0.8455 0.9442 0.702 0.8737 0.00 0.9389 -7.99%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.75 0.60 0.96 0.82 1.04 0.91 1.20 -
P/RPS 0.81 0.35 0.47 0.58 1.35 96.88 1.09 -4.82%
P/EPS -12.00 -3.34 23.02 13.25 -9.43 -4,550.00 -17.78 -6.33%
EY -8.33 -29.95 4.34 7.55 -10.61 -0.02 -5.63 6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.71 1.02 1.17 1.19 0.00 1.28 0.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 22/02/11 24/02/10 27/02/09 25/02/08 07/03/07 -
Price 0.75 0.84 0.945 0.82 0.85 0.98 1.10 -
P/RPS 0.81 0.49 0.46 0.58 1.11 104.33 1.00 -3.44%
P/EPS -12.00 -4.67 22.66 13.25 -7.71 -4,900.00 -16.30 -4.97%
EY -8.33 -21.39 4.41 7.55 -12.98 -0.02 -6.14 5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.99 1.00 1.17 0.97 0.00 1.17 2.02%

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