[METALR] YoY TTM Result on 30-Sep-2007 [#1]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -27.71%
YoY- -260.84%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 183,248 73,795 115,953 80,752 171,376 205,021 199,849 -1.43%
PBT 16,656 -20,905 10,035 -10,466 9,601 5,637 10,144 8.61%
Tax 0 0 0 -1,071 -2,428 1,959 -354 -
NP 16,656 -20,905 10,035 -11,537 7,173 7,596 9,790 9.25%
-
NP to SH 16,656 -20,905 10,035 -11,537 7,173 7,596 9,790 9.25%
-
Tax Rate 0.00% - 0.00% - 25.29% -34.75% 3.49% -
Total Cost 166,592 94,700 105,918 92,289 164,203 197,425 190,059 -2.17%
-
Net Worth 43,334 28,040 48,346 37,856 48,315 40,136 32,475 4.92%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 43,334 28,040 48,346 37,856 48,315 40,136 32,475 4.92%
NOSH 47,777 47,769 47,678 47,713 47,368 47,781 47,758 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.09% -28.33% 8.65% -14.29% 4.19% 3.70% 4.90% -
ROE 38.44% -74.55% 20.76% -30.48% 14.85% 18.93% 30.15% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 383.54 154.48 243.20 169.24 361.79 429.08 418.46 -1.44%
EPS 34.86 -43.76 21.05 -24.18 15.14 15.90 20.50 9.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.907 0.587 1.014 0.7934 1.02 0.84 0.68 4.91%
Adjusted Per Share Value based on latest NOSH - 47,713
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 383.46 154.42 242.64 168.98 358.61 429.02 418.20 -1.43%
EPS 34.85 -43.74 21.00 -24.14 15.01 15.90 20.49 9.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9068 0.5868 1.0117 0.7922 1.011 0.8399 0.6796 4.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.70 0.71 0.70 0.99 2.01 1.00 1.70 -
P/RPS 0.18 0.46 0.29 0.58 0.56 0.23 0.41 -12.81%
P/EPS 2.01 -1.62 3.33 -4.09 13.27 6.29 8.29 -21.02%
EY 49.80 -61.64 30.07 -24.42 7.53 15.90 12.06 26.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.21 0.69 1.25 1.97 1.19 2.50 -17.81%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 26/11/09 28/11/08 30/11/07 30/11/06 15/11/05 29/10/04 -
Price 1.20 0.85 1.00 0.90 1.28 1.43 1.78 -
P/RPS 0.31 0.55 0.41 0.53 0.35 0.33 0.43 -5.30%
P/EPS 3.44 -1.94 4.75 -3.72 8.45 9.00 8.68 -14.28%
EY 29.05 -51.49 21.05 -26.87 11.83 11.12 11.52 16.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.45 0.99 1.13 1.25 1.70 2.62 -10.79%

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