[METALR] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -36.81%
YoY- -18.36%
Quarter Report
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Revenue 151,921 166,066 122,419 95,912 122,757 95,829 93,128 -0.52%
PBT 5,613 8,591 4,339 -16,716 -6,934 3,118 4,537 -0.22%
Tax -766 -857 0 0 6,934 -923 0 -100.00%
NP 4,847 7,734 4,339 -16,716 0 2,195 4,537 -0.07%
-
NP to SH 4,847 7,734 4,339 -16,716 -6,934 2,195 4,537 -0.07%
-
Tax Rate 13.65% 9.98% 0.00% - - 29.60% 0.00% -
Total Cost 147,074 158,332 118,080 112,628 122,757 93,634 88,591 -0.54%
-
Net Worth 43,933 36,305 26,731 23,083 53,798 59,863 58,901 0.31%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 43,933 36,305 26,731 23,083 53,798 59,863 58,901 0.31%
NOSH 47,753 47,770 47,734 39,800 39,850 39,909 39,798 -0.19%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.19% 4.66% 3.54% -17.43% 0.00% 2.29% 4.87% -
ROE 11.03% 21.30% 16.23% -72.41% -12.89% 3.67% 7.70% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
RPS 318.13 347.63 256.46 240.98 308.04 240.12 234.00 -0.32%
EPS 10.15 16.19 9.08 -42.00 -17.40 5.50 11.40 0.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.76 0.56 0.58 1.35 1.50 1.48 0.50%
Adjusted Per Share Value based on latest NOSH - 39,805
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
RPS 317.90 347.50 256.17 200.70 256.88 200.53 194.88 -0.52%
EPS 10.14 16.18 9.08 -34.98 -14.51 4.59 9.49 -0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9193 0.7597 0.5594 0.483 1.1258 1.2527 1.2325 0.31%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 27/09/01 29/09/00 - -
Price 1.50 2.06 2.00 2.60 3.28 4.32 0.00 -
P/RPS 0.47 0.59 0.78 1.08 1.06 1.80 0.00 -100.00%
P/EPS 14.78 12.72 22.00 -6.19 -18.85 78.55 0.00 -100.00%
EY 6.77 7.86 4.54 -16.15 -5.30 1.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.71 3.57 4.48 2.43 2.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Date 24/05/06 05/05/05 19/04/04 30/05/03 30/11/01 30/11/00 30/11/99 -
Price 1.49 1.80 2.50 2.50 3.28 4.28 0.00 -
P/RPS 0.47 0.52 0.97 1.04 1.06 1.78 0.00 -100.00%
P/EPS 14.68 11.12 27.50 -5.95 -18.85 77.82 0.00 -100.00%
EY 6.81 8.99 3.64 -16.80 -5.30 1.29 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.37 4.46 4.31 2.43 2.85 0.00 -100.00%

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