[METALR] YoY TTM Result on 31-Mar-2008 [#3]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 35.37%
YoY- -318.34%
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 205,325 143,063 74,288 97,609 115,325 203,975 212,215 -0.54%
PBT 4,626 5,577 -8,126 -4,054 4,638 5,631 10,165 -12.29%
Tax 0 0 0 -280 -2,653 1,894 -855 -
NP 4,626 5,577 -8,126 -4,334 1,985 7,525 9,310 -10.99%
-
NP to SH 4,626 5,577 -8,126 -4,334 1,985 7,525 9,310 -10.99%
-
Tax Rate 0.00% 0.00% - - 57.20% -33.64% 8.41% -
Total Cost 200,699 137,486 82,414 101,943 113,340 196,450 202,905 -0.18%
-
Net Worth 45,835 40,128 35,395 44,096 46,922 43,907 36,254 3.98%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 45,835 40,128 35,395 44,096 46,922 43,907 36,254 3.98%
NOSH 47,894 47,772 47,766 47,775 47,734 47,725 47,702 0.06%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 2.25% 3.90% -10.94% -4.44% 1.72% 3.69% 4.39% -
ROE 10.09% 13.90% -22.96% -9.83% 4.23% 17.14% 25.68% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 428.70 299.47 155.52 204.31 241.60 427.39 444.87 -0.61%
EPS 9.66 11.67 -17.01 -9.07 4.16 15.77 19.52 -11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.957 0.84 0.741 0.923 0.983 0.92 0.76 3.91%
Adjusted Per Share Value based on latest NOSH - 47,775
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 429.66 299.37 155.45 204.25 241.32 426.83 444.07 -0.54%
EPS 9.68 11.67 -17.00 -9.07 4.15 15.75 19.48 -10.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9591 0.8397 0.7407 0.9227 0.9819 0.9188 0.7586 3.98%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.96 1.29 1.00 0.98 1.18 1.50 2.06 -
P/RPS 0.22 0.43 0.64 0.48 0.49 0.35 0.46 -11.56%
P/EPS 9.94 11.05 -5.88 -10.80 28.38 9.51 10.56 -1.00%
EY 10.06 9.05 -17.01 -9.26 3.52 10.51 9.47 1.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.54 1.35 1.06 1.20 1.63 2.71 -15.30%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 27/05/10 27/05/09 30/05/08 31/05/07 24/05/06 05/05/05 -
Price 0.83 1.03 1.01 0.70 1.05 1.49 1.80 -
P/RPS 0.19 0.34 0.65 0.34 0.43 0.35 0.40 -11.66%
P/EPS 8.59 8.82 -5.94 -7.72 25.25 9.45 9.22 -1.17%
EY 11.64 11.33 -16.84 -12.96 3.96 10.58 10.84 1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.23 1.36 0.76 1.07 1.62 2.37 -15.37%

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