[METALR] YoY TTM Result on 31-Dec-2010 [#2]

Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -33.34%
YoY- 247.43%
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 77,352 87,689 185,273 197,401 107,016 97,064 85,562 -1.66%
PBT -3,663 -15,443 -5,568 11,103 -7,531 2,092 -5,801 -7.36%
Tax 0 -1,384 2 0 0 0 -905 -
NP -3,663 -16,827 -5,566 11,103 -7,531 2,092 -6,706 -9.57%
-
NP to SH -3,663 -16,827 -5,566 11,103 -7,531 2,092 -6,706 -9.57%
-
Tax Rate - - - 0.00% - 0.00% - -
Total Cost 81,015 104,516 190,839 186,298 114,547 94,972 92,268 -2.14%
-
Net Worth 24,495 26,789 40,416 45,100 33,515 41,734 0 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 24,495 26,789 40,416 45,100 33,515 41,734 0 -
NOSH 47,749 46,999 47,773 47,725 47,743 47,751 4,463,333 -53.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -4.74% -19.19% -3.00% 5.62% -7.04% 2.16% -7.84% -
ROE -14.95% -62.81% -13.77% 24.62% -22.47% 5.01% 0.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 162.00 186.57 387.81 413.62 224.15 203.27 1.92 109.28%
EPS -7.67 -35.80 -11.65 23.26 -15.77 4.38 -0.15 92.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.513 0.57 0.846 0.945 0.702 0.874 0.00 -
Adjusted Per Share Value based on latest NOSH - 47,725
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 161.86 183.49 387.70 413.07 223.94 203.11 179.04 -1.66%
EPS -7.67 -35.21 -11.65 23.23 -15.76 4.38 -14.03 -9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5126 0.5606 0.8457 0.9438 0.7013 0.8733 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.67 0.75 0.60 0.96 0.82 1.04 0.91 -
P/RPS 0.41 0.40 0.15 0.23 0.37 0.51 47.47 -54.67%
P/EPS -8.73 -2.09 -5.15 4.13 -5.20 23.74 -605.67 -50.63%
EY -11.45 -47.74 -19.42 24.23 -19.24 4.21 -0.17 101.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.32 0.71 1.02 1.17 1.19 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 24/02/12 22/02/11 24/02/10 27/02/09 25/02/08 -
Price 0.675 0.75 0.84 0.945 0.82 0.85 0.98 -
P/RPS 0.42 0.40 0.22 0.23 0.37 0.42 51.12 -55.04%
P/EPS -8.80 -2.09 -7.21 4.06 -5.20 19.40 -652.26 -51.17%
EY -11.36 -47.74 -13.87 24.62 -19.24 5.15 -0.15 105.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.32 0.99 1.00 1.17 0.97 0.00 -

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