[METALR] YoY Cumulative 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- 56.0%
YoY- -155.99%
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 4,130 16,788 20,760 41,980 41,350 25,666 28,093 -27.34%
PBT -2,286 -893 -2,889 -3,176 774 -3,812 1,335 -
Tax 0 0 0 2 0 0 0 -
NP -2,286 -893 -2,889 -3,174 774 -3,812 1,335 -
-
NP to SH -2,286 -893 -2,889 -3,174 774 -3,812 1,335 -
-
Tax Rate - - - - 0.00% - 0.00% -
Total Cost 6,416 17,681 23,649 45,154 40,576 29,478 26,758 -21.17%
-
Net Worth 18,898 25,930 27,027 45,963 43,334 28,040 48,346 -14.48%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 18,898 25,930 27,027 45,963 43,334 28,040 48,346 -14.48%
NOSH 47,724 47,754 47,752 47,729 47,777 47,769 47,678 0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -55.35% -5.32% -13.92% -7.56% 1.87% -14.85% 4.75% -
ROE -12.10% -3.44% -10.69% -6.91% 1.79% -13.59% 2.76% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 8.65 35.16 43.47 87.95 86.55 53.73 58.92 -27.35%
EPS -4.79 -1.87 -6.05 -6.65 1.62 -7.98 2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.396 0.543 0.566 0.963 0.907 0.587 1.014 -14.49%
Adjusted Per Share Value based on latest NOSH - 47,724
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 8.64 35.13 43.44 87.85 86.53 53.71 58.79 -27.34%
EPS -4.78 -1.87 -6.05 -6.64 1.62 -7.98 2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3955 0.5426 0.5656 0.9618 0.9068 0.5868 1.0117 -14.48%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.915 0.66 0.75 0.60 0.70 0.71 0.70 -
P/RPS 10.57 1.88 1.73 0.68 0.81 1.32 1.19 43.88%
P/EPS -19.10 -35.29 -12.40 -9.02 43.21 -8.90 25.00 -
EY -5.23 -2.83 -8.07 -11.08 2.31 -11.24 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.22 1.33 0.62 0.77 1.21 0.69 22.29%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 30/11/12 24/11/11 30/11/10 26/11/09 28/11/08 -
Price 0.62 0.68 0.75 0.60 1.20 0.85 1.00 -
P/RPS 7.16 1.93 1.73 0.68 1.39 1.58 1.70 27.06%
P/EPS -12.94 -36.36 -12.40 -9.02 74.07 -10.65 35.71 -
EY -7.73 -2.75 -8.07 -11.08 1.35 -9.39 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.25 1.33 0.62 1.32 1.45 0.99 7.98%

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