[METALR] YoY TTM Result on 31-Mar-2015 [#3]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -54.97%
YoY- -440.13%
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 16,671 63,830 96,148 146,217 205,325 143,063 74,288 -22.03%
PBT -11,741 -2,238 -8,849 -13,115 4,626 5,577 -8,126 6.32%
Tax -347 0 -1,384 2 0 0 0 -
NP -12,088 -2,238 -10,233 -13,113 4,626 5,577 -8,126 6.83%
-
NP to SH -12,088 -2,238 -10,233 -13,113 4,626 5,577 -8,126 6.83%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 28,759 66,068 106,381 159,330 200,699 137,486 82,414 -16.08%
-
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 -72.51% -3.51% -10.64% -8.97% 2.25% 3.90% -10.94% -
ROE -85.82% -8.86% -39.57% -39.51% 10.09% 13.90% -22.96% -
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 34.92 133.62 200.78 306.15 428.70 299.47 155.52 -22.02%
EPS -25.32 -4.68 -21.37 -27.46 9.66 11.67 -17.01 6.85%
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 - 47,745
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 34.89 133.57 201.20 305.97 429.66 299.37 155.45 -22.03%
EPS -25.29 -4.68 -21.41 -27.44 9.68 11.67 -17.00 6.84%
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 0.60 0.51 0.37 0.27 0.22 0.43 0.64 -1.06%
P/EPS -0.83 -14.41 -3.51 -3.06 9.94 11.05 -5.88 -27.83%
EY -120.56 -6.94 -28.49 -32.69 10.06 9.05 -17.01 38.57%
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 0.46 0.42 0.36 0.33 0.19 0.34 0.65 -5.59%
P/EPS -0.63 -11.85 -3.39 -3.64 8.59 8.82 -5.94 -31.18%
EY -158.23 -8.44 -29.48 -27.46 11.64 11.33 -16.84 45.23%
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