[METALR] QoQ TTM Result on 31-Mar-2013 [#3]

Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 39.19%
YoY- 21.96%
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 77,352 83,642 87,614 96,148 87,689 103,996 125,216 -27.40%
PBT -3,663 -2,272 -4,268 -8,849 -15,443 -20,757 -21,044 -68.72%
Tax 0 0 0 -1,384 -1,384 -1,384 -1,382 -
NP -3,663 -2,272 -4,268 -10,233 -16,827 -22,141 -22,426 -70.02%
-
NP to SH -3,663 -2,272 -4,268 -10,233 -16,827 -22,141 -22,426 -70.02%
-
Tax Rate - - - - - - - -
Total Cost 81,015 85,914 91,882 106,381 104,516 126,137 147,642 -32.90%
-
Net Worth 24,495 25,930 25,397 25,858 26,789 27,027 29,604 -11.83%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 24,495 25,930 25,397 25,858 26,789 27,027 29,604 -11.83%
NOSH 47,749 47,754 47,651 47,886 46,999 47,752 47,749 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -4.74% -2.72% -4.87% -10.64% -19.19% -21.29% -17.91% -
ROE -14.95% -8.76% -16.80% -39.57% -62.81% -81.92% -75.75% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 162.00 175.15 183.87 200.78 186.57 217.78 262.24 -27.40%
EPS -7.67 -4.76 -8.96 -21.37 -35.80 -46.37 -46.97 -70.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.513 0.543 0.533 0.54 0.57 0.566 0.62 -11.83%
Adjusted Per Share Value based on latest NOSH - 47,886
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 161.86 175.03 183.34 201.20 183.49 217.62 262.02 -27.40%
EPS -7.67 -4.75 -8.93 -21.41 -35.21 -46.33 -46.93 -70.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5126 0.5426 0.5315 0.5411 0.5606 0.5656 0.6195 -11.83%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.67 0.66 0.80 0.75 0.75 0.75 0.77 -
P/RPS 0.41 0.38 0.44 0.37 0.40 0.34 0.29 25.88%
P/EPS -8.73 -13.87 -8.93 -3.51 -2.09 -1.62 -1.64 203.94%
EY -11.45 -7.21 -11.20 -28.49 -47.74 -61.82 -61.00 -67.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.22 1.50 1.39 1.32 1.33 1.24 3.71%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 27/08/13 30/05/13 26/02/13 30/11/12 30/08/12 -
Price 0.675 0.68 0.69 0.725 0.75 0.75 0.75 -
P/RPS 0.42 0.39 0.38 0.36 0.40 0.34 0.29 27.92%
P/EPS -8.80 -14.29 -7.70 -3.39 -2.09 -1.62 -1.60 210.61%
EY -11.36 -7.00 -12.98 -29.48 -47.74 -61.82 -62.62 -67.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.25 1.29 1.34 1.32 1.33 1.21 5.95%

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