[METALR] QoQ TTM 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- -26.81%
YoY- -190.01%
View:
Show?
TTM 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 16,671 25,547 40,209 52,867 63,830 77,352 -75.55%
PBT -11,956 -11,741 -7,453 -6,242 -4,849 -2,238 -3,663 120.51%
Tax 0 -347 -347 -347 -347 0 0 -
NP -11,956 -12,088 -7,800 -6,589 -5,196 -2,238 -3,663 120.51%
-
NP to SH -11,956 -12,088 -7,800 -6,589 -5,196 -2,238 -3,663 120.51%
-
Tax Rate - - - - - - - -
Total Cost 21,361 28,759 33,347 46,798 58,063 66,068 81,015 -58.98%
-
Net Worth 14,049 14,084 17,734 18,898 21,199 25,271 24,495 -31.03%
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 14,049 14,084 17,734 18,898 21,199 25,271 24,495 -31.03%
NOSH 47,788 47,745 47,801 47,724 47,746 47,771 47,749 0.05%
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 -127.12% -72.51% -30.53% -16.39% -9.83% -3.51% -4.74% -
ROE -85.10% -85.82% -43.98% -34.86% -24.51% -8.86% -14.95% -
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 19.68 34.92 53.44 84.25 110.72 133.62 162.00 -75.56%
EPS -25.02 -25.32 -16.32 -13.81 -10.88 -4.68 -7.67 120.42%
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 34.89 53.46 84.14 110.63 133.57 161.86 -75.55%
EPS -25.02 -25.29 -16.32 -13.79 -10.87 -4.68 -7.67 120.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.294 0.2947 0.3711 0.3955 0.4436 0.5288 0.5126 -31.03%
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 0.60 0.85 1.09 1.05 0.51 0.41 238.44%
P/EPS -2.00 -0.83 -2.79 -6.63 -10.66 -14.41 -8.73 -62.66%
EY -50.04 -120.56 -35.86 -15.09 -9.38 -6.94 -11.45 168.02%
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 0.46 0.84 0.74 0.85 0.42 0.42 233.03%
P/EPS -2.00 -0.63 -2.76 -4.49 -8.64 -11.85 -8.80 -62.85%
EY -50.04 -158.23 -36.26 -22.27 -11.58 -8.44 -11.36 169.44%
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