[METALR] YoY Quarter 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- -526.6%
YoY- 91.8%
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,306 10,182 23,704 15,245 54,301 46,377 10,330 -29.14%
PBT -3,452 836 -589 -7,183 364 6,841 -6,267 -9.45%
Tax 0 0 0 0 0 0 0 -
NP -3,452 836 -589 -7,183 364 6,841 -6,267 -9.45%
-
NP to SH -3,452 836 -589 -7,183 364 6,841 -6,267 -9.45%
-
Tax Rate - 0.00% - - 0.00% 0.00% - -
Total Cost 4,758 9,346 24,293 22,428 53,937 39,536 16,597 -18.79%
-
Net Worth 14,084 25,271 25,858 33,192 45,835 40,128 35,395 -14.23%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 14,084 25,271 25,858 33,192 45,835 40,128 35,395 -14.23%
NOSH 47,745 47,771 47,886 47,759 47,894 47,772 47,766 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -264.32% 8.21% -2.48% -47.12% 0.67% 14.75% -60.67% -
ROE -24.51% 3.31% -2.28% -21.64% 0.79% 17.05% -17.71% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.74 21.31 49.50 31.92 113.38 97.08 21.63 -29.12%
EPS -7.23 1.75 -1.23 -15.04 0.76 14.32 -13.12 -9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.295 0.529 0.54 0.695 0.957 0.84 0.741 -14.22%
Adjusted Per Share Value based on latest NOSH - 47,886
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.73 21.31 49.60 31.90 113.63 97.05 21.62 -29.15%
EPS -7.22 1.75 -1.23 -15.03 0.76 14.32 -13.11 -9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2947 0.5288 0.5411 0.6946 0.9591 0.8397 0.7407 -14.23%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.21 0.675 0.75 0.84 0.96 1.29 1.00 -
P/RPS 7.68 3.17 1.52 2.63 0.85 1.33 4.62 8.83%
P/EPS -2.90 38.57 -60.98 -5.59 126.32 9.01 -7.62 -14.86%
EY -34.43 2.59 -1.64 -17.90 0.79 11.10 -13.12 17.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.28 1.39 1.21 1.00 1.54 1.35 -10.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 30/05/13 30/05/12 30/05/11 27/05/10 27/05/09 -
Price 0.16 0.555 0.725 1.00 0.83 1.03 1.01 -
P/RPS 5.85 2.60 1.46 3.13 0.73 1.06 4.67 3.82%
P/EPS -2.21 31.71 -58.94 -6.65 109.21 7.19 -7.70 -18.77%
EY -45.19 3.15 -1.70 -15.04 0.92 13.90 -12.99 23.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.05 1.34 1.44 0.87 1.23 1.36 -14.26%

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