[METALR] YoY Quarter Result on 31-Mar-2010 [#3]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 1.05%
YoY- 209.16%
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 23,704 15,245 54,301 46,377 10,330 33,106 21,059 1.98%
PBT -589 -7,183 364 6,841 -6,267 3,951 2,204 -
Tax 0 0 0 0 0 0 -625 -
NP -589 -7,183 364 6,841 -6,267 3,951 1,579 -
-
NP to SH -589 -7,183 364 6,841 -6,267 3,951 1,579 -
-
Tax Rate - - 0.00% 0.00% - 0.00% 28.36% -
Total Cost 24,293 22,428 53,937 39,536 16,597 29,155 19,480 3.74%
-
Net Worth 25,858 33,192 45,835 40,128 35,395 44,096 46,922 -9.44%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 25,858 33,192 45,835 40,128 35,395 44,096 46,922 -9.44%
NOSH 47,886 47,759 47,894 47,772 47,766 47,775 47,734 0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -2.48% -47.12% 0.67% 14.75% -60.67% 11.93% 7.50% -
ROE -2.28% -21.64% 0.79% 17.05% -17.71% 8.96% 3.37% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 49.50 31.92 113.38 97.08 21.63 69.30 44.12 1.93%
EPS -1.23 -15.04 0.76 14.32 -13.12 8.27 3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.695 0.957 0.84 0.741 0.923 0.983 -9.49%
Adjusted Per Share Value based on latest NOSH - 47,772
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 49.60 31.90 113.63 97.05 21.62 69.28 44.07 1.98%
EPS -1.23 -15.03 0.76 14.32 -13.11 8.27 3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5411 0.6946 0.9591 0.8397 0.7407 0.9227 0.9819 -9.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.75 0.84 0.96 1.29 1.00 0.98 1.18 -
P/RPS 1.52 2.63 0.85 1.33 4.62 1.41 2.67 -8.95%
P/EPS -60.98 -5.59 126.32 9.01 -7.62 11.85 35.67 -
EY -1.64 -17.90 0.79 11.10 -13.12 8.44 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.21 1.00 1.54 1.35 1.06 1.20 2.47%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 30/05/11 27/05/10 27/05/09 30/05/08 31/05/07 -
Price 0.725 1.00 0.83 1.03 1.01 0.70 1.05 -
P/RPS 1.46 3.13 0.73 1.06 4.67 1.01 2.38 -7.81%
P/EPS -58.94 -6.65 109.21 7.19 -7.70 8.46 31.74 -
EY -1.70 -15.04 0.92 13.90 -12.99 11.81 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.44 0.87 1.23 1.36 0.76 1.07 3.81%

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