[METALR] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -75.98%
YoY- -155.99%
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 9,405 10,256 12,772 16,520 52,867 58,517 67,412 -73.19%
PBT -11,958 -11,248 -9,964 -9,144 -4,849 -2,056 -4,756 85.21%
Tax 0 0 0 0 -347 0 0 -
NP -11,958 -11,248 -9,964 -9,144 -5,196 -2,056 -4,756 85.21%
-
NP to SH -11,958 -11,248 -9,964 -9,144 -5,196 -2,056 -4,756 85.21%
-
Tax Rate - - - - - - - -
Total Cost 21,363 21,504 22,736 25,664 58,063 60,573 72,168 -55.68%
-
Net Worth 14,040 14,091 17,721 18,898 21,198 25,254 24,496 -31.07%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 14,040 14,091 17,721 18,898 21,198 25,254 24,496 -31.07%
NOSH 47,755 47,768 47,766 47,724 47,744 47,739 47,751 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -127.15% -109.67% -78.01% -55.35% -9.83% -3.51% -7.06% -
ROE -85.17% -79.82% -56.23% -48.38% -24.51% -8.14% -19.42% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.69 21.47 26.74 34.62 110.73 122.58 141.17 -73.20%
EPS -25.04 -23.55 -20.86 -19.16 -10.88 -4.31 -9.96 85.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.294 0.295 0.371 0.396 0.444 0.529 0.513 -31.07%
Adjusted Per Share Value based on latest NOSH - 47,724
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.68 21.46 26.73 34.57 110.63 122.45 141.06 -73.19%
EPS -25.02 -23.54 -20.85 -19.13 -10.87 -4.30 -9.95 85.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2938 0.2949 0.3708 0.3955 0.4436 0.5285 0.5126 -31.07%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.50 0.21 0.455 0.915 1.16 0.675 0.67 -
P/RPS 2.54 0.98 1.70 2.64 1.05 0.55 0.47 208.91%
P/EPS -2.00 -0.89 -2.18 -4.78 -10.66 -15.67 -6.73 -55.56%
EY -50.08 -112.13 -45.85 -20.94 -9.38 -6.38 -14.87 125.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.71 1.23 2.31 2.61 1.28 1.31 19.03%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 13/02/15 27/11/14 29/08/14 29/05/14 27/02/14 -
Price 0.50 0.16 0.45 0.62 0.94 0.555 0.675 -
P/RPS 2.54 0.75 1.68 1.79 0.85 0.45 0.48 204.59%
P/EPS -2.00 -0.68 -2.16 -3.24 -8.64 -12.89 -6.78 -55.78%
EY -50.08 -147.17 -46.36 -30.90 -11.58 -7.76 -14.76 126.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.54 1.21 1.57 2.12 1.05 1.32 18.42%

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