[METALR] YoY TTM Result on 30-Sep-2010 [#1]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 38.0%
YoY- 179.67%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 83,642 103,996 201,760 183,248 73,795 115,953 80,752 0.58%
PBT -2,272 -20,757 1,057 16,656 -20,905 10,035 -10,466 -22.45%
Tax 0 -1,384 2 0 0 0 -1,071 -
NP -2,272 -22,141 1,059 16,656 -20,905 10,035 -11,537 -23.70%
-
NP to SH -2,272 -22,141 1,059 16,656 -20,905 10,035 -11,537 -23.70%
-
Tax Rate - - -0.19% 0.00% - 0.00% - -
Total Cost 85,914 126,137 200,701 166,592 94,700 105,918 92,289 -1.18%
-
Net Worth 25,930 27,027 45,963 43,334 28,040 48,346 37,856 -6.10%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 25,930 27,027 45,963 43,334 28,040 48,346 37,856 -6.10%
NOSH 47,754 47,752 47,729 47,777 47,769 47,678 47,713 0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -2.72% -21.29% 0.52% 9.09% -28.33% 8.65% -14.29% -
ROE -8.76% -81.92% 2.30% 38.44% -74.55% 20.76% -30.48% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 175.15 217.78 422.72 383.54 154.48 243.20 169.24 0.57%
EPS -4.76 -46.37 2.22 34.86 -43.76 21.05 -24.18 -23.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.543 0.566 0.963 0.907 0.587 1.014 0.7934 -6.11%
Adjusted Per Share Value based on latest NOSH - 47,777
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 175.03 217.62 422.20 383.46 154.42 242.64 168.98 0.58%
EPS -4.75 -46.33 2.22 34.85 -43.74 21.00 -24.14 -23.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5426 0.5656 0.9618 0.9068 0.5868 1.0117 0.7922 -6.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.66 0.75 0.60 0.70 0.71 0.70 0.99 -
P/RPS 0.38 0.34 0.14 0.18 0.46 0.29 0.58 -6.79%
P/EPS -13.87 -1.62 27.04 2.01 -1.62 3.33 -4.09 22.54%
EY -7.21 -61.82 3.70 49.80 -61.64 30.07 -24.42 -18.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.33 0.62 0.77 1.21 0.69 1.25 -0.40%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 30/11/12 24/11/11 30/11/10 26/11/09 28/11/08 30/11/07 -
Price 0.68 0.75 0.60 1.20 0.85 1.00 0.90 -
P/RPS 0.39 0.34 0.14 0.31 0.55 0.41 0.53 -4.97%
P/EPS -14.29 -1.62 27.04 3.44 -1.94 4.75 -3.72 25.11%
EY -7.00 -61.82 3.70 29.05 -51.49 21.05 -26.87 -20.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.33 0.62 1.32 1.45 0.99 1.13 1.69%

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