[METALR] YoY Annual (Unaudited) Result on 30-Jun-2015 [#4]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
YoY- -130.14%
View:
Show?
Annual (Unaudited) Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 9,405 52,867 87,614 125,216 201,130 167,564 76,222 -29.43%
PBT -11,958 -4,849 -4,268 -21,044 5,007 12,070 -15,758 -4.49%
Tax 0 -347 0 -1,382 0 0 0 -
NP -11,958 -5,196 -4,268 -22,426 5,007 12,070 -15,758 -4.49%
-
NP to SH -11,958 -5,196 -4,268 -22,426 5,007 12,070 -15,758 -4.49%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 21,363 58,063 91,882 147,642 196,123 155,494 91,980 -21.58%
-
Net Worth 14,040 21,198 25,443 29,608 49,257 42,269 31,521 -12.60%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 14,040 21,198 25,443 29,608 49,257 42,269 31,521 -12.60%
NOSH 47,755 47,744 47,736 47,755 47,776 47,762 47,760 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -127.15% -9.83% -4.87% -17.91% 2.49% 7.20% -20.67% -
ROE -85.17% -24.51% -16.77% -75.74% 10.16% 28.55% -49.99% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.69 110.73 183.54 262.20 420.98 350.83 159.59 -29.43%
EPS -25.04 -10.88 -8.94 -46.96 10.48 25.27 -32.99 -4.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.294 0.444 0.533 0.62 1.031 0.885 0.66 -12.60%
Adjusted Per Share Value based on latest NOSH - 47,788
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.68 110.63 183.34 262.02 420.88 350.64 159.50 -29.43%
EPS -25.02 -10.87 -8.93 -46.93 10.48 25.26 -32.97 -4.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2938 0.4436 0.5324 0.6196 1.0307 0.8845 0.6596 -12.60%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.50 1.16 0.80 0.77 0.81 1.30 1.01 -
P/RPS 2.54 1.05 0.44 0.29 0.19 0.37 0.63 26.14%
P/EPS -2.00 -10.66 -8.95 -1.64 7.73 5.14 -3.06 -6.83%
EY -50.08 -9.38 -11.18 -60.99 12.94 19.44 -32.67 7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.61 1.50 1.24 0.79 1.47 1.53 1.77%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 29/08/14 27/08/13 30/08/12 26/08/11 26/08/10 27/08/09 -
Price 0.50 0.94 0.69 0.75 0.60 1.30 0.71 -
P/RPS 2.54 0.85 0.38 0.29 0.14 0.37 0.44 33.91%
P/EPS -2.00 -8.64 -7.72 -1.60 5.73 5.14 -2.15 -1.19%
EY -50.08 -11.58 -12.96 -62.61 17.47 19.44 -46.47 1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.12 1.29 1.21 0.58 1.47 1.08 7.85%

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