Last Price$0.022P/E Ratio3.07GICS SectorMaterialsMarket...

Last Price
$0.022
P/E Ratio
3.07
GICS Sector
Materials
Market Cap
$13m

-- -- -- -- -- -- 0.01 0.01 0.02 0.07 Sales ($)
-0.01 -0.02 -0.01 -0.01 -0.01 -0.01 -0.01 -0.02 -0.01 -- Cash flow ($)
-1.23 -2.13 -1.69 -2.56 -1.42 -0.87 -6.77 -2.13 -0.79 0.75 Earnings (cents) -- --
-- -- -- -- -- -- -- -- -- -- Dividends (cents) -- --
-- -- -- -- -- -- -- -- -- -- Franking (%)
-0.00 -0.04 -0.05 -0.01 -0.01 -0.01 -0.02 -0.01 -0.00 -0.01 Capital Spending
0.04 0.10 0.09 0.07 0.10 0.08 0.01 0.01 0.01 0.02 Book value
81 35 51 57 85 91 104 217 276 320 Shares outstanding (m)
-- -- -- -- -- -- -- -- -- 5.2 Avg annual PE ratio (%)
-- -- -- -- -- -- -- -- -- 37.9 Relative P/E (%)
27.9 68.3 91.7 -54.3 -3.16 -57.7 -19.0 -16.7 -32.0 29.4 Total Return (%)
26.8 0.96 14.1 16.8 8.84 -4.51 -1.08 22.4 24.8 24.2 +/- Market (%)
-- -- -- -- -- -- -- -- -- -- +/- Sector (%)
-- -- -- -- -- -- 1 1 5 21 Revenues ($ million)
-- -- -- -948 -- -- -660 -291 -35.6 12.0 Operating Margin (%)
-0 -0 -0 -0 -0 -0 -0 -0 -0 -0 Depreciation ($ million)
-- -0 -0 -0 -- -- -0 -0 -- -- Amortisation ($ million)
-1 -0 -1 -1 -1 -1 -6 -3 -2 2 Net Profit Before Abnormals ($ million)
-2 -1 -2 -1 -1 -2 -6 -3 -2 2 Net Profit ($ million)
-- -- -- -- -- -- -0.0 -0.0 -0.2 -- Income Tax Rate (%)
-- -- -- -971.1 -- -- -663.9 -298.4 -40.0 10.5 Net Profit Margin (%)
-- -- -- -- -- -- 0.01 0.04 0.14 -- Employees (thousands)
-- -- -- -- -- -- -- -- -- -- Long Term Debt ($ million)
3 4 4 4 8 7 1 3 3 6 Shareholders Equity ($ million)
-26.6 -13.5 -15.2 -32.0 -11.4 -10.2 -418 -115 -67.8 35.1 Return on Capital (%)
-26.8 -13.6 -15.9 -32.8 -11.7 -10.4 -438 -115 -67.9 35.1 Return on Equity (%)
-- -- -- -- -- -- -- -- -- -- Payout Ratio (%)
BUSINESS DESCRIPTION
New World Alloys Limited (NWA, formerly Mt Grace Resources
NL) is a minerals exploration and development company with
projects in Africa and Australia. NWA also owns a South African
based smelting technology contracting company.
New World Alloys Limited
Code: NWA Last Update: 25 September
2007
New

Key Measures
Value
Company Market Sector
Earnings Model 0.66 2.31 1.73
P/E Ratio 3.07 14.31 16.57
P/B Ratio 1.14 2.22 2.88
P/E Growth Ratio -- 0.89 1.22
Risk
Beta 1.09 1.08 1.22
Earnings Stability 54.7% 56.4% 0.0%
Debt/Equity Ratio 3.0% 0.0% 0.0%
Income Coverage 0.00 11.38 20.00
Income
Dividend yield -- 3.7% 3.5%
Franking -- -- --
Tax adj div yield -- 2.8% 2.4%
Dividend stability 0.0% 0.0% 84.0%
Growth Rates 10yr 5yr 1yr 2yr Fcast
Sales -- -- 258.6% --
Cashflow 9.2% 17.4% 134.0% --
Earnings 11.2% 20.4% 194.9% --
Dividends -- -- -- --
Book Value -6.4% -26.9% 87.8% --
Capital Structure ($ Mil)
Total Debt 0 Interest: $0
Long Term Debt 0 (0% of capital)
Preferred Stock 0
Shareholders Equity 6 (100% of capital)
Current Position ($ Mil) 2004 2005 2006
Cash Assets 0 0 1
Receivables 0 0 1
Inventory 1 1 1
Others 0 0 0
Total Current Assets 2 2 4
Accounts Payable 1 1 1
Debt due 0 0 0
Others 0 0 0
Current liabilities 1 1 1
Liquidity 2005 2006 2007
Avge buy sell spread 8.4% 6.4% 6.9%
Annual turnover 43.8% 31.1% 313.2%
Top 20 sh/holder o/ship 50.1% 58.0% --%
Segment Performance
Results by Industry Rev. B/Down ROS ROA
Mineral exploration 100.0% --% --%
Total 100% 100.0% 100.0%
Results by Geography
Africa 99.8% 14.6% 47.8%
Australia 0.2% -2,007.3% -81.6%
Total 100% 10.5% 29.6%
Interim Data
Earnings per share (cents)
Period ending 1st Half 2nd Half Full Year
2007-06-30 -0.79 -- --
2006-06-30 -0.09 0.84 0.75
Dividends per share (cents)
2007-06-30 .0 -- --
2006-06-30 .0 -- .0
Most recent dividend payment dates
Interim Final
Ex dividend date -- --