Metro Performance Glass logo

Metro Glass Notice of Special Shareholders’ Meeting

AGM10 August 2025MPGReal Estate

5 Lady Fisher Place
East Tamaki

Auckland, 2013


PO Box 58 144

Botany

Manukau

Auckland, 2163


P 09 927 3000

F 09 914 3325




NZX/ASX release

11 August 2025


Metro Glass special shareholders’ meeting to vote on recapitalisation


Metro Performance Glass Limited (Metro) (NZX: MPG/ASX: MPP) is pleased to confirm the details of

its proposed recapitalisation, announced on 1 July 2025. It will comprise a 1.6 for 1 pro-rata

renounceable rights offer for new ordinary shares in Metro (Rights Offer), to raise $8.9 million, and

an up to $15.0 million placement to a new major shareholder, Amari Metals Australia Pty Ltd (Amari)

(the Top-up Placement). A total of at least $15.0 million and up to $23.9 million will be raised under

the Rights Offer and Top-up Placement (together, the Proposed Recapitalisation), as described in

more detail below.


Both the Rights Offer and the Top-up Placement will be undertaken at a fixed price of $0.03 per new

share, being a 41% discount to the last close price of $0.051 on 30 June 2025, and a 16% discount to

the theoretical ex-rights price (TERP)

1

.


The Proposed Recapitalisation requires, and is conditional on, shareholder approval and Metro has

also today distributed a Notice of Special Shareholders’ Meeting (Notice of Meeting) and

explanatory materials to shareholders, who will be able to vote on the resolutions to approve the

Proposed Recapitalisation at a special shareholders’ meeting scheduled for 3.00pm (NZST) Tuesday,

26 August 2025 (Special Shareholders’ Meeting).


Proceeds from the Proposed Recapitalisation will be used to repay a portion of Metro’s outstanding

debt. If the Proposed Recapitalisation is successful, Metro will be able to enter into a new three-

year bank facility with one of its existing syndicate members. The Proposed Recapitalisation, if

approved, represents an essential recapitalisation of Metro and will greatly strengthen Metro’s

financial position and provide a strong platform for future earnings growth.


Rights Offer

Under the Rights Offer, eligible shareholders may apply for 1.6 new shares for every 1 existing share

held at 7:00pm (NZST) on Thursday, 28 August 2025, at an application price of $0.03 per new share.

Provided they have taken up their full entitlement, eligible shareholders may also apply for

additional new shares not taken up by other shareholders, subject to a maximum amount.


Metro has received binding commitments from approximately 10 wholesale investors, and two


1

TERP is the Theoretical Ex-Rights Price at which Metro ordinary shares would trade immediately after the ex-

rights date for the Offer. TERP is calculated with reference to Metro’s closing share price of $0.051 on 30 June

2025 and includes all new shares issued under the Rights Offer and Top-up Placement assuming the minimum

$15 million is raised. TERP is a theoretical calculation only and the actual price at which Metro ordinary shares

will trade immediately after the ex-rights date for the Rights Offer will depend on many factors and may not be

equal to TERP.


2

Directors of Metro, who have committed to subscribe for shares not taken up by shareholders under

the Rights Offer (Shortfall Shares). It has also reached agreement with Amari that it will subscribe

for any Shortfall Shares remaining after fulfilment of the wholesale investors’ commitments. These

binding commitments will ensure the Rights Offer raises its full targeted amount of approximately

$8.9 million. The two participating Directors are Metro’s Executive Director Simon Bennett and

Independent Director Pramod Khatri. As Simon and Pramod are related parties of Metro,

shareholder approval is required for them to participate in the Rights Offer.


The Rights Offer will open on Monday, 1 September 2025 and close at 5.00pm (NZST) on Friday, 1 2

September 2025.


An offer document (Offer Document) accompanies this announcement. It will be sent to eligible

shareholders on Monday, 1 September 2025 and will be available on the website established for the

Rights Offer at https://metroglass.capitalraise.co.nz. All eligible shareholders are encouraged to visit

that website and apply online from Monday, 1 September 2025.


Eligible shareholders wishing to acquire new shares under the Rights Offer will need to complete an

online application (via the website noted above). Eligible shareholders may choose to take up their

entitlements in whole, in part, or not at all. Rights will be quoted on the NZX Main Board so eligible

shareholders may be able to sell all or some of their rights on the NZX Main Board between 1

September 2025 and 5 September 2025, if there is a buyer for those rights.


Key dates for the Rights Offer are set out below.


Key Rights Offer dates

2


Rights trading on NZX opens Wednesday, 27 August 2025

Record Date Thursday, 28 August 2025

Rights Offer opens Monday, 1 September 2025

Rights trading on NZX closes Friday, 5 September 2025

Rights Offer closes Friday, 12 September 2025

Announcement of results of the Proposed Recapitalisation Tuesday, 16 September 2025

NZX settlement Friday, 19 September 2025

Allotment and Quotation Date of New Shares on NZX and ASX Friday, 19 September 2025


Top-up Placement

Metro has reached agreement with Amari, under which Amari has agreed to subscribe for 51% of

the total Metro shares on issue following the Proposed Recapitalisation.

In addition to underwriting Shortfall Shares not taken up by Shareholders under the Rights Offer or

through the binding commitments (see above), after allocations under the Rights Offer have been

completed, Amari will subscribe for further new shares so that Amari reaches a 51% shareholding in

Metro. Shares will be placed to Amari at $0.03 per share, the same issue price as the issue price

under the Rights Offer.

Amari is a successful long-term owner and investor, including in specialist metals distribution

businesses in Australia, and has ultimate common ownership with three businesses in related

sectors in New Zealand.

The Top-up Placement will be completed at the same time as completion of the Rights Offer. Most


2

The timetable presented is indicative only and subject to change without notice (subject to applicable laws and the NZX Listing Rules and

ASX Listing Rules). All dates and times are New Zealand times (unless stated otherwise).


3

shareholders’ percentage holding in Metro will reduce as a result, and following completion, of the

Top-up Placement.

The ultimate number of shares placed to Amari under the Top-up Placement will depend on the level

of subscription under the Rights Offer and how many Shortfall Shares Amari is required to subscribe

for. The Top-up Placement will raise at least $6.1 million. If Amari is required to subscribe for no

Shortfall Shares and the full $8.9 million is raised from shareholders and other committed wholesale

investors, the Top-up Placement will be approximately 501.7 million shares and will raise

approximately $15 million.


Special Shareholders’ Meeting

The Proposed Recapitalisation requires, and is conditional on, approval of three resolutions by

shareholders.


The Special Shareholders’ Meeting to vote on the resolutions will be held at 3.00pm (NZST) on

Tuesday, 26 August 2025. It will be a hybrid meeting, allowing shareholders to attend in person or

online.


The Notice of Meeting accompanies this announcement and was sent to shareholders on Monday,

11 August 2025, and is available at https://metroglass.capitalraise.co.nz.


Metro has commissioned an Independent Report from Grant Samuel on the merits of the Proposed

Recapitalisation, to assist shareholders to assess the resolutions. The Independent Report can be

found in Appendix 2 to the Notice of Meeting.


There are three inter-conditional resolutions that are each required to be passed by way of an

ordinary resolution to approve the Proposed Recapitalisation. They relate to:


• approval under Rule 7(d) of the Takeovers Code for Amari to acquire greater than 20% of

Metro’s shares;

• approval under Rule 4.2.1 of the NZX Listing Rules for the issue of shares under the Proposed

Recapitalisation; and

• approval under Rule 5.2.1 of the NZX Listing Rules for the issue of shares to Simon Bennett

and Pramod Khatri, as related parties of Metro.

The Independent Report by Grant Samuel notes that material uncertainty exists for Metro to

continue as a going concern and concludes that the Proposed Recapitalisation will improve the

financial position of Metro and Metro’s ability to conduct its business efficiently. These and other

benefits need to be weighed against the dilutionary impact on shareholders and the fact that Amari

will become the controlling shareholder of Metro if the Proposed Recapitalisation is implemented.


Grant Samuel concludes that there are currently no viable alternatives that would provide Metro

with the minimum capital required under the conditional agreement for a new three-year facility

with its bank syndicate member. Grant Samuel also concludes that the terms and conditions of the

issues of shares to Simon Bennett and Pramod Khatri are fair to all shareholders. These are only

some of the conclusions reached in the Independent Report, and the Board recommends that you

read the Independent Report in full.


The Board fully supports the Proposed Recapitalisation and unanimously recommends that

shareholders vote in favour of it.


4

Further information

Shareholders who have any questions about the Proposed Recapitalisation or the Special

Shareholders’ Meeting are encouraged to read the Offer Document, Investor Presentation and

Notice of Meeting and seek financial, investment or other professional advice from a qualified

professional adviser.



– ENDS –


For further information, please contact:


Shawn Beck, Chairman

Shawn.beck@metroglass.co.nz


+64 27 328 5135


Currency

Unless otherwise stated, all references to “$” are to the New Zealand dollar.


Not an offer of securities in the United States

This announcement has been prepared for publication in New Zealand and Australia and may not be

released to US wire services or distributed in the United States. This announcement does not

constitute an offer to sell, or a solicitation of an offer to buy, securities in the United States or any

other jurisdiction. Any securities described in this announcement have not been, and will not be,

registered under the US Securities Act of 1933 or the securities laws of any state or other jurisdiction

of the United States and may not be offered or sold in the United States except in transactions

exempt from, or not subject to, the registration requirements of the US Securities Act and applicable

US state securities laws.

---

NOTICE OF SPECIAL
SHAREHOLDERS’ MEETING

Shareholder Information Line 0800 546 567

(toll free within New Zealand) or +64 9 375 5998

between 8.30am and 5.00pm (NZST), Monday

to Friday

This is an important document and requires

your immediate attention. You should carefully

read it in its entirety (including the Independent

Report from Grant Samuel that accompanies

this Notice of Meeting as Appendix 2) before

deciding whether or not to vote in favour of

the Resolutions. If you are in any doubt about

what you should do, you should seek advice from

your broker or your financial, taxation or legal

adviser immediately.

TUESDAY 26 AUGUST 2025

The Special Shareholders’ Meeting will be held

at 3.00pm (NZST) on Tuesday, 26 August 2025.

The Special Shareholders’ Meeting will be a

hybrid meeting, allowing shareholders to attend

in person or online.

IMPORTANT
INFORMATION

Purpose of this Notice of Meeting

The purpose of this Notice of Meeting is to:

• inform you about the Proposed Recapitalisation

requiring Metro Performance Glass Limited (Metro)

Shareholder approval;

• make you aware of the Special Shareholders’ Meeting

to be held at MUFG Pension & Market Services, Level

30, PwC Tower, 15 Customs Street West, Auckland and

online at www.virtualmeeting.co.nz/mpgsm25 at 3.00pm on

Tuesday, 26 August 2025 to vote on the Resolutions;

• enable you to appraise the implications of the Proposed

Recapitalisation; and

• help you decide whether to vote for or against the

Resolutions. If you choose not to vote you should be aware

that whether the Resolutions are passed or not will be

determined solely by reference to the number of votes

cast by Shareholders who do vote.

Voting/Proxy Form

Accompanying this Notice of Meeting is a Voting/Proxy Form

to enable you to vote on the Resolutions by:

• attending the Special Shareholders’ Meeting, whether in

person or online;

• casting a postal vote, whether online or by post; or

• appointing a proxy to vote on your behalf at the Special

Shareholders’ Meeting

You are urged to complete and return the Voting/Proxy Form

as soon as possible (and no later than 3.00pm on Sunday,

24 August 2025) if you do not plan to attend the Special

Shareholders’ Meeting.

Sold your Shares?

If you have sold all of your Shares, please immediately hand

this document and the accompanying Voting/Proxy Form to

the purchaser or the agent through whom the sale was made,

to be passed to the purchaser.

Your decision

This Notice of Meeting does not take into account your individual

investment objectives, financial situation or needs. You must

make your own decisions and seek your own advice in this regard.

The information and recommendations contained in this Notice

of Meeting do not constitute, and should not be taken as

constituting, financial advice.

If you are in any doubt as to what you should do, you should

seek advice from your financial, taxation or legal adviser before

making any decision regarding the Proposed Recapitalisation.

Forward looking statements

This Notice of Meeting contains certain forward looking

statements. You should be aware that there are risks (both

known and unknown), uncertainties, assumptions and other

important factors that could cause the actual conduct, results,

performance or achievements of Metro to be materially

different from the future conduct, market conditions, results,

performance or achievements expressed or implied by

such statements or that could cause future conduct to be

materially different from historical conduct. Deviations as to

future conduct, market conditions, results, performance and

achievements are both normal and to be expected.

Forward looking statements generally may be identified by the

use of forward looking words such as ‘aim’, ‘anticipate’, ‘believe’,

‘estimate’, ‘expect’, ‘forecast’, ‘foresee’, ‘future’, ‘intend’, ‘likely’,

‘may’, ‘planned’, ‘potential’, ‘should’, or other similar words.

Neither Metro nor any other person gives any representation,

assurance or guarantee that the occurrence of the events

expressed or implied in any forward looking statements in this

Notice of Meeting will actually occur. You are cautioned against

relying on any such forward looking statements.

NZ RegCo

NZ RegCo has provided written confirmation that it does not

object to this Notice of Meeting pursuant to NZX Listing Rule

7.1.1. However, NZ RegCo accepts no responsibility for any

statement in this Notice of Meeting.

Effect of rounding

A number of figures, amounts, percentages, prices, estimates,

calculations of value and fractions in this Notice of Meeting

are subject to the effect of rounding. Accordingly, actual

calculations may differ from amounts set out in this Notice

of Meeting.

Defined terms

Capitalised terms set out in this Notice of Meeting have the

meanings given to them in the Glossary.

Currency

In this Notice of Meeting, a reference to $ is to New Zealand

dollars, unless otherwise stated.

Date and time of this Notice of Meeting

This Notice of Meeting is given on 11 August 2025.

2Notice of Meeting

1.
KEY DATES

All dates in the table above are indicative only. In particular,

the timing of completion of the Proposed Recapitalisation

will depend on the timing of the satisfaction of its various

conditions, as described in this Notice of Meeting. Any material

updates to the timetable will be announced via the NZX Market

Announcement Platform (MAP) and notified on Metro’s website

at www.metroglass.co.nz.

All references to time in this Notice of Meeting are references

to New Zealand Standard Time (NZST), unless otherwise stated.

Any obligation to do an act by a specified time in NZST must be

done at the corresponding time in any other jurisdiction.

1. Key dates3

2. Letter from the Chair4

3. Summary of the proposed recapitalisation6

4. Frequently asked questions9

5. The proposed recapitalisation11

6. Notice of special shareholders’ meeting19

7. Explanatory notes21

8. Glossary 23

Appendix 1: Information required by the takeovers code 24

Appendix 2: Independent report26

Directory28

CONTENTS

Indicative timeEvent

11 August 2025Notice of Meeting – date this Notice of

Meeting was distributed to Shareholders.

Offer Document – date the Offer

Document and Investor Presentation

was released on NZX.

5.00pm (NZST)

22 August 2025

Voting Eligibility – time and date for

determining eligibility to vote at the

Special Shareholders’ Meeting

3.00pm (NZST)

24 August 2025

Voting/Proxy Deadline – time and date

by which Voting/Proxy Forms for the

Special Shareholders’ Meeting must

be received

3.00pm (NZST)

26 August 2025

Special Shareholders’ Meeting to be

held at MUFG Pension & Market Services,

Level 30, PwC Tower, 15 Customs Street

West, Auckland and online at

www.virtualmeeting.co.nz/mpgsm25

If the Resolutions are approved by Shareholders

27 August 2025

– 5 September

2025

Rights Trading on NZX – Eligible

Shareholders may be able to sell their

Rights on the NZX

1 September

2025

Rights Offer Opens – Rights Offer open

for Eligible Shareholders to submit

applications for Shares

12 September

2025

Rights Offer Closes – Rights Offer closes

16 September

2025

Announcement – Results of Rights

Offer announced, including underwriting

commitments and size of Top-up

Placement

16 September

2025

Settlement – of the Proposed

Recapitalisation

19 September

2025

Completion – estimated time

for completion of the Proposed

Recapitalisation

3Notice of Meeting

2. LETTER
FROM THE CHAIR

Shareholders will know that for some time, Metro has performed

poorly and been carrying too much debt. As a result, 15 months

ago the board was restructured, and directors (mostly new at

the time) re-focused heavily on two objectives:

• Comprehensively improve the NZ business. This was mainly

via creating the right conditions and expectations for Metro

people (at all levels) and greatly improving our customers’

experience, both of which inevitably flow through to

operating efficiency and financial performance; and

• Halt the plan to sell the Australian business (AGG) and

instead recapitalise the balance sheet by raising equity

capital. AGG was too valuable a contributor and selling it

risked leaving the remaining debt “stranded” on just the

NZ operation, as well removing a source of future growth

and strong management capability.

The board also undertook to operate in a way more fitting to

Metro’s situation. This mainly involved trying to find and fix the

real problems and issues (not always obvious), trying to make

the right decisions (often the harder ones) and moving with

urgency (without abrogating our governance responsibilities).

Following the appointment 12 months ago of Simon Bennett,

effectively Managing Director, as well as other important

people changes, the NZ business is now much improved and

with positive momentum. The fact this has not resulted in

overall improved group profitability yet is largely a result

of the delays inherent in any turnaround strategy as well

as construction downturns in both NZ and Australia that

occurred during this time.

Over the last 12 months the board has also aggressively

pursued options to raise equity capital – reacting to external

approaches and itself proactively creating options. A large

number of options have been worked on, several have reached

an advanced stage but until now, none met the objective of

sustainably recapitalising Metro.

Sustainably recapitalising Metro means not only repaying debt

but also instilling confidence in Metro with our people and our

customers, allowing all of us to focus on what matters which

is the business performance, as well as providing the headroom

to possibly invest in future earnings growth opportunities.

As part of the board’s strategy of on-going option creation,

late last year we approached a long list of potential investors

including Amari* to gauge their interest in investing in Metro’s

equity capital raise (which had been previously announced as

planned to be $15m and at 3c/share).

This ultimately resulted in directors negotiating with Amari

to secure their commitment to invest a minimum of $10.5m

and a maximum of $15m for a 51% stake in Metro.

Contemporaneously directors worked on the three other

ingredients necessary to achieve a full and sustainable

recapitalisation, all of which were reliant on Amari’s

commitment as above:

• a pro rata renounceable rights offer with oversubscription

facility of $8.9m

• a commitment of $5.1m from other investors including

Simon Bennett and Pramod Khatri, in order to achieve

a minimum $15m committed equity raise, which in

turn unlocked

• a $10m debt forgiveness and a new debt facility on terms

that would allow Metro to achieve its 2-3 year plans.

These sets of transactions form the necessary (and

inter-linked) components of the proposed recapitalisation

which I and the other directors are herein strongly

recommending for your approval.

There were a large number of factors directors considered

when formulating, negotiating and recommending the

transactions which form the proposed recapitalisation.

Focusing on the potential negatives and uncertainties

if approved.

Achieving a sustainable balance sheet requires a large amount

of equity capital to be raised, particularly relative to the

current market value of your shareholding. Pro rata only, this

would result in significant dilution of your percentage stake.

Looking to offset this, we structured the capital raise with

an oversubscription facility that allows for no dilution should

you wish to invest up to double your pro rata allocation (or an

extra $25,000, if greater).

In the event you are diluted, successful execution of the

company’s plans over the next 12 months should nevertheless

result in a share price higher than current levels, ie a net gain

to you even after dilution. Grant Samuel’s assessment of value

of 5c to 9c post the equity capital raise represents a solid

estimation of what Metro’s shares should be worth. Further,

the outlook from there should be positive with additional

gains flowing from our on-going improvement strategies, an

inherently growing Australian market due to energy efficiency

regulations, as well as earnings growth arising from an ultimate

improvement in the NZ and Aus construction markets.

Amari owning 51% provides them with the ability to effectively

control Metro in the future. Directors consider the downside

risk to shareholders of this to be low. Amari are a successful

long-term investor and owner and highly value their reputation.

Also, their motives are as an investor in Metro’s recapitalisation,

and their stated objective is benefitting from Metro’s value

appreciation over time. They have also stated they are investing

* Amari is a privately-owned company operating a network of specialised

metals distribution brands across Australia and shares common

ultimate ownership with with three businesses in similar industries

in the New Zealand market: Wakefield Metals, NZ Tube Mills, and

McKechnie Aluminium (which also owns a small customer of Metro).

4Notice of Meeting

based on the current board and management make-up and
strategies and as a result their current intention is to procure

we appoint one Amari representative only which we have agreed

to do.

Overall, Directors consider that Amari’s involvement will

in fact turn out to be positive for all shareholders rather

than negative.

Amari will pay the same issue price of $0.03 per share as

you and other shareholders under the rights offer. However,

Directors do not consider a premium for control is either

achievable or warranted.

As stated above, Amari’s minimum investment in Metro is

required to complete all of the other components of the

proposed recapitalisation. Without Amari’s commitment, Metro

would be unable to raise the required amount to pay down debt

and refinance its facilities, nor would Metro benefit from the

$10 million debt forgiveness agreed with its banking syndicate.

Further, the price negotiated with Amari reflects the fact that

we do not expect Amari to enjoy the financial benefits that

are often associated with control premiums, given Metro’s

strongly independent position in its customer markets as well

as its continued status as a NZX listed company. The Board

will continue (and be required) to act in the best interests

of Metro. It will also be required to include a minimum of two

independent directors, and transactions with related parties

will be regulated.

An on-going factor the board has considered is the conditional

and non-binding proposal from Crescent Capital (private

equity manager of Metro competitor Viridian) to acquire the

company. Directors have maintained positive engagement

with Cresent, but there remains no executable transaction

to consider or put in front of shareholders. As previously

announced, their proposal is highly conditional and uncertain.

It includes conditions relating to bank finance, due diligence

(by a competitor) and Commerce Commission approval. And

notwithstanding an expressed price of $0.08 per share, it is

all indicative only and until completion their indicative price is

subject to change.

Notwithstanding that this recapitalisation proposal comes with

uncertainties and potential negatives, it is the only executable

set of transactions that will recapitalise Metro.

Should this recapitalisation proposal not proceed, Metro would

have to request a further extension from its banking syndicate

past current expiry of 30 September. This is not certain and

if it were achieved, Metro would remain over indebted and in

need of capital. Any subsequent attempts to raise capital would

highly likely be on terms/pricing that are materially worse than

the proposed recapitalisation.

A final notable factor is Grant Samuel’s independent appraisal

summarised as follows:

• Material uncertainty exists for Metro to continue as a going

concern and concludes that the proposed recapitalisation

will improve the financial position of Metro and Metro’s

ability to conduct its business efficiently.

• These and other benefits need to be weighed against the

dilutionary impact on shareholders and the fact Amari will

become the majority shareholder of Metro if the proposed

recapitalisation is implemented.

• There are currently no viable alternatives that would

provide Metro with the minimum capital required under

the conditional agreement for a new three-year facility

with a member of its bank syndicate. Grant Samuel also

concludes that the terms and conditions of the proposed

issue of shares to Simon Bennett and Pramod Khatri are

fair to all shareholders.

In summary and taking all of the above factors into account,

I and the other directors believe the positives associated

with the proposed recapitalisation well-outweigh the potential

negatives and uncertainties, and we strongly recommend you

vote in favour of the resolutions required to complete it.

Your vote is important. I strongly encourage you to read this

Notice of Meeting carefully and exercise your right to vote on

this important matter.

On behalf of directors, I would like to sincerely thank

shareholders for their support as we seek to turnaround

Metro’s fortunes. I very much hope you participate in the

Special Shareholders’ Meeting and look forward to answering

any questions you have.

Yours sincerely,

Shawn Beck

Independent Chair, Metro Performance Glass Limited

5Notice of Meeting

3. SUMMARY THE PROPOSED
RECAPITALISATION

Outline of the Proposed Recapitalisation

The Proposed Recapitalisation involves both a Rights Offer

to existing Shareholders and a Top-up Placement to a new

majority investor. These are explained below.

• Rights Offer: a $8.9m renounceable rights issue to existing

Eligible Shareholders, who will be granted a renounceable

right (Right) to subscribe for 1.6 new Shares at $0.03

for every 1 existing Share held (Rights Offer). Eligible

Shareholders that do not wish to take up all or some of

their Rights may be able to sell Rights they have not taken

up, if there is a buyer for those Rights. Eligible Shareholders

who take up their Rights in full will be entitled to apply for

additional new Shares under an Oversubscription Facility, up

to a maximum amount of additional new Shares equal to the

greater of 100% of their Rights entitlement or $25,000.

• Top-up Placement: a placement to Metals Australia Pty

Ltd (Amari) at $0.03 per Share of at least $6.1m such

that it will own a 51% shareholding in Metro immediately

following completion of the Proposed Recapitalisation

(Top-up Placement).

The Rights Offer and Top-up Placement are together referred

to as the Proposed Recapitalisation.

If successful, the Proposed Recapitalisation will raise

between $15 million and $24 million, depending on the level

of subscription in the Rights Offer.

Commitments from wholesale investors

Metro has received prior commitments from approximately ten

wholesale investors to subscribe for any shortfall of Shares not

taken up by existing Eligible Shareholders through participation

in the Rights Offer (Shortfall Shares). Two of those investors

are Metro’s Executive Director Simon Bennett and Independent

Director Pramod Khatri, who have personally committed

to subscribe for up to $1 million and $200,000 of Shortfall

Shares respectively.

Agreement with Amari

Metro has also reached agreement with a new majority

investor, Amari Metals Australia Pty Ltd (Amari). Amari has

agreed to subscribe for 51% of the total Shares on issue.

That will be effected by:

• Amari underwriting Shortfall Shares not taken up by

the wholesale investors under their commitments with

Metro; and

• after allocations under the Rights Offer have been

completed, Amari subscribing for further new Shares

at the Issue Price so that it reaches a 51% shareholding

in Metro, under the Top-up Placement.

Dilutionary impact

The impact of the Top-up Placement will cause most

Shareholders to have their shareholding diluted. This is despite

the fact that Eligible Shareholders who take up their Rights in

full will have the option to subscribe for more than their pro

rata entitlement under the Oversubscription Facility (up to a

maximum amount). The extent of dilution for each Shareholder

will depend on their and other Shareholders’ participation in

the Rights Offer.

More information regarding how the Proposed Recapitalisation

could impact a Shareholder’s shareholding, including worked

examples, is contained in Section 5(b) of this Notice of Meeting

under the heading “Dilutionary Impact”.

A new majority shareholder

On completion of the Proposed Recapitalisation, Amari

will have a majority shareholding in Metro and will appoint a

director to Metro’s Board. Amari is a privately-owned company

operating a network of specialised metals distribution brands

across Australia. It supplies high-quality semi-finished metal

materials, including stainless steel, aluminium, and copper, to

diverse industries such as construction, infrastructure, mining,

manufacturing, and agriculture. For more information, see

Section 5 under the heading “Amari as a majority shareholder”.

Amari’s commitment to provide a meaningful investment in

Metro is central to Metro’s ability to execute the Proposed

Recapitalisation, including paying down debt and refinancing.

Without Amari’s commitment, the Metro Board would not

be confident that Metro could raise the required level of

equity capital.

Initially, it is proposed that Amari appoint one director to

the Board. Amari may appoint a second director, but has

indicated it does not intend to do so in the short term. As a

majority shareholder, Amari will be able to carry or reject any

ordinary resolution, including to appoint additional directors

to, or remove any director from, the Board. This includes the

appointment and removal of independent directors, although

Metro will continue to be required to maintain at least two

independent directors under the NZX Listing Rules. Amari will

also have a major influence over any special resolution (which

require approval of at least 75% of Shareholders entitled to

vote and voting).

There are other potential consequences of Amari being a

51% shareholder, including that Amari will likely be able to

determine the outcome of any takeover and be allowed to

increase its percentage shareholding in Metro by ‘creeping’

up to 5% each year under the Takeovers Code.

6Notice of Meeting

New bank facility
Metro has also completed a binding conditional agreement

with one of its bank syndicate members for a new three-year

facility, on the same pricing as its current facility, and on terms

that provide Metro with a platform to achieve its plans over

that period. This refinancing is conditional on a minimum of

$15 million being raised through the Proposed Recapitalisation.

Metro has agreed with its bank syndicate an extension to

its current facilities to 30 September 2025, to complete the

Proposed Recapitalisation, if approved by Shareholders.

The Proposed Recapitalisation greatly enhances

the outlook for Metro’s future performance

Metro has faced a number of challenges over the last few

years, including a significant and prolonged decline in building

activity which drives the majority of demand for Metro’s

products. Board and management have worked hard to reduce

costs, improve production efficiency and increase service levels

to restore profitability in this challenging market.

Reducing debt is a key focus of the Board. The Proposed

Recapitalisation is expected to result in Metro’s net debt falling

from $60.6 million as at 31 March 2025 to a forecast level of

$27 – 37 million as at 31 March 2026, depending on the amount

of capital raised. The decrease in expected net debt is assisted

by debt forgiveness of $10 million agreed with Metro’s existing

bank syndicate to support the Proposed Recapitalisation,

which will only be received if the Proposed Recapitalisation is

successful by raising at least $15 million.

Metro’s bank syndicate have been very supportive while the

past and current Board have sought a solution, including

granting the time extensions and covenant relief to allow the

Board to develop and complete the Proposed Recapitalisation.

If the Resolutions proposed in this Notice of Meeting are not

approved, Metro would need to find another way to extend

or repay its debt. There is no certainty that Metro’s bank

syndicate would agree to a further extension to Metro’s bank

facility. If the Proposed Recapitalisation is not executed,

the bank syndicate could take action to accelerate the

enforcement of its rights, which could result in insolvency.

Any such action would likely have significant damaging effects

on Metro’s standing in the glass market and on its financial

performance and share value. If no enforcement action was

taken, Metro would remain under capitalised and would likely

still need to raise equity capital. The Board considers it highly

probable that the terms and pricing of any such future capital

raise would be significantly worse for Metro shareholders than

the Proposed Recapitalisation.

Many options were pursued, but no other executable

options are available

The Board has pursued a range of options to raise capital,

reduce debt and/or refinance Metro’s debt facilities.

Between February 2023 and May 2024, the Board actively

investigated the sale of Metro’s Australian subsidiary,

Australian Glass Group. That led to detailed discussions

with a preferred party, but ultimately the Board reached

the view that progressing with the sale would not be in the

best interests of Metro or its Shareholders. In May 2024, the

Board announced it remained open to all options, but that

its then-current intention was to retain its investment in

Australian Glass Group, as a sale of that business would not

have remediated the balance sheet structure, and progress

a capital raise to reduce Metro’s debt level.

The Board has also pursued various discussions with parties

potentially interested in acquiring or obtaining control of

Metro. Despite the Board’s efforts, none of these discussions

have resulted in a firm proposal that could be brought

to Shareholders.

The previous Board pursued discussions with a consortium

led by two Shareholders, Takutai Limited (Takutai) and Masfen

Securities Limited (Masfen), following Metro’s receipt of

an unsolicited, non-binding, indicative proposal from that

consortium in July 2023. The consortium came to an end in mid-

2024, when Mafsen and Takutai terminated their Co-operation

Deed, and there is no active proposal from the consortium.

In September 2024, the Board announced it had entered into

terms sheets with Cowes Bay Group Pty Ltd (Cowes Bay),

under which Cowes Bay would become a Metro Shareholder

through a placement of new Shares, provide a commitment to

invest further capital in Metro’s planned equity capital raise

and become Metro’s main lender. In December 2024, the Board

announced discussions with Cowes Bay were at an end, as the

parties had been unable to reach agreement on key final terms.

The Board also investigated and discussed other capital raise

solutions with a range of potential investors. However, none of

these discussions resulted in an agreement being reached.

As previously announced, on 17 December 2024 the Board

received a highly conditional, non-binding proposal from a party

managed by Crescent Capital Partners to acquire 100% of

Metro Shares at $0.08 per Share. As announced in February

2025, the Board assessed the proposal, but determined it

was highly unlikely to result in an executable transaction for

Shareholders, including because:

• the proposal was highly conditional, and was subject to

significant conditions including due diligence, finance and

Commerce Commission approval;

• having carefully considered the legal position and obtained

external advice, the Board considered it unlikely the

Commerce Commission would approve a combination of

Metro and Viridian Glass; and

• the Board considered the combination of a lengthy and

costly process, management and Board distraction

and strategic pause posed material risks to Metro and

Shareholders.

This view has not changed. Crescent Capital Partners (through

Viridian NZ BidCo Limited) has since sought Commerce

Commission approval for its proposed acquisition of Metro.

The Commerce Commission has stated that it has identified

potential adverse competitive effects arising from a loss

of competition between Viridian and Metro. It released a

Statement of Issues relating to Viridian’s clearance application,

in which it outlines the potential competition issues identified

following its initial investigation, and has sought submissions

from Viridian, Metro and other interested parties.

There is no certainty Crescent Capital Partners will be

granted clearance to acquire Metro. Even if it was granted

clearance, there is no certainty Crescent Capital Partners

will present a formal, executable offer. The Board’s assessment

continues to be that it is unlikely that the Commerce

Commission will approve a combination of Metro and Viridian

Glass. The publication of the Statement of Issues by the

Commerce Commission has not caused the Board to change

its assessment.

7Notice of Meeting

The Commerce Commission will not release its final decision
on the clearance application until 20 October 2025. This post-

dates the expiry of Metro’s existing facility extension, on 30

September 2025. As noted above, there is no certainty Metro

could secure a further extension.

Given the need to address Metro’s debt position before the

expiry of the current extension to its bank facility, and the

high level of uncertainty that a formal, executable offer will

be made, the Board believes the Proposed Recapitalisation

is in the best interests of Shareholders, particularly given

the potential for the Metro share price to recover should

its New Zealand turnaround be successful and a general

market improvement occur.

Should any party present an executable transaction which

was assessed to be of potential benefit to Shareholders,

the Board’s policy remains, to the extent possible, to give

Shareholders the opportunity to consider any such transaction.

The Resolutions

There are three interconnected Resolutions that are each

required to be passed by way of an ordinary resolution to

approve the Proposed Recapitalisation. They relate to:

• approval under rule 7(d) of the Takeovers Code for Amari to

acquire greater than 20% of the Shares;

• approval under NZX Listing Rule 4.2.1 for the issue of Shares

under the Proposed Recapitalisation; and

• approval under NZX Listing Rule 5.2.1 for the issue of Shares

to Simon Bennett and Pramod Khatri as related parties

of Metro.

The Board commissioned an Independent Report from Grant

Samuel for Shareholders, to support their consideration of

the Resolutions.

The Independent Report by Grant Samuel acknowledges that

material uncertainty exists for Metro to continue as a going

concern and concludes that the Proposed Recapitalisation will

improve the financial position of Metro and Metro’s ability to

conduct its business efficiently. These and other benefits need

to be weighed against the dilutionary impact on Shareholders

and the fact Amari will become the controlling shareholder of

Metro if the Proposed Recapitalisation is implemented.

Grant Samuel concludes that there are currently no viable

alternatives that would provide Metro with the minimum capital

required under the conditional agreement for a new three-year

facility with a member of its bank syndicate. Grant Samuel also

concludes that the terms and conditions of the proposed issue

of Shares to Simon Bennett and Pramod Khatri are fair to

all Shareholders.

These are only some of the conclusions reached in the

Independent Report. Shareholders should read the

Independent Report attached as Appendix 2.

Recommendation of the Metro Board

The Board fully supports the Proposed Recapitalisation and

unanimously recommends that Shareholders vote in favour

of the Resolutions being put forward.

8Notice of Meeting

4. FREQUENTLY ASKED
QUESTIONS

QUESTIONQUESTIONANSWERANSWERMORE INFORMATIONMORE INFORMATION

The Proposed Recapitalisation

What am I being asked to consider?You are being asked to consider whether you support the

Proposed Recapitalisation, including Amari acquiring a 51%

stake in Metro and Simon Bennett and Pramod Khatri’s

participation. To make this decision, you should read this

Notice of Meeting (including the Independent Report) and

seek advice if you have any questions.

Read this Notice of Meeting

and the Independent Report

in Appendix 2.

What does the Board recommend?The Board fully supports the Proposed Recapitalisation

outlined in this Notice of Meeting and unanimously

recommends that Shareholders vote in favour of the

Proposed Recapitalisation. As noted above, two Board

members have committed to subscribe for Shortfall Shares.

See Section 5 “The Proposed

Recapitalisation” for

more detail.

Is there an independent

advisor’s report?

Yes. The Board commissioned the Independent Report from

Grant Samuel.

See the Independent Report

in Appendix 2.

What is required for the Proposed

Recapitalisation to proceed?

For the Proposed Recapitalisation to proceed, it is

necessary that Shareholders approve the three Resolutions

relating to the Proposed Recapitalisation by way of ordinary

(greater than 50% of those Shares entitled to vote and

voting) resolution.

See Section 5 “The Proposed

Recapitalisation”, Section

5(c) “Details of the Proposed

Recapitalisation” and

Section 7 “Explanatory Note”

for more detail.

Process

Where will the Special Shareholders’

Meeting be held?

The Special Shareholders’ Meeting will be held at 3.00pm

(NZST) on 26 August 2025 at MUFG Pension & Market

Services, Level 30, PwC Tower, 15 Customs Street West,

Auckland and online at www.virtualmeeting.co.nz/mpgsm25

See Section 6 “Notice

of Special Meeting

of Shareholders” for

more detail.

Is anything else being considered at

the Special Shareholders’ Meeting?

Other than the Resolutions relating to the Proposed

Recapitalisation, there will be no matters for Shareholders

to consider or vote on.

See Section 6 “Notice

of Special Meeting

of Shareholders” for

more detail.

When will the result of the Special

Shareholders’ Meeting be known?

As soon as the results are available, Metro will announce

them via the NZX and ASX.

Not applicable.

9Notice of Meeting

QUESTIONQUESTIONANSWERANSWERMORE INFORMATIONMORE INFORMATION
How do I vote if I am not

able to attend the Special

Shareholders’ Meeting?

You can exercise your right to vote at the Special

Shareholders’ Meeting in two ways.

You can attend the meeting and vote, in person or online.

Alternatively, you can appoint a proxy to attend and vote

in your place. A Voting/Proxy Form is enclosed with this

Notice of Meeting.

If you wish to vote by proxy, you must complete the Voting/

Proxy Form and ensure it is received by no later than

3.00pm (NZST) on 24 August 2025.

If you do not wish to attend the meeting and vote (in person

or online) or to appoint a proxy to attend and vote in your

place, you can lodge a postal vote.

You can also lodge your proxy appointment or postal

vote online.

See Section 6 “Notice

of Special Shareholders’

Meeting” and the Voting/

Proxy Form accompanying

this Notice of Meeting for

more detail.

Why is my vote important?The Resolutions relating to the Proposed Recapitalisation

require the approval of an ordinary (greater than 50% of

those shares entitled to vote and voting) resolution.

See Section 5 “The Proposed

Recapitalisation” for

more detail.

Post Resolutions

What happens if the Proposed

Recapitalisation is not approved?

The Proposed Recapitalisation will not proceed and Metro

will need to find another option to refinance or repay its

debt or extend its debt terms. Not being able to agree an

extension could cause the bank syndicate to take action

to accelerate the enforcement of their rights, which

could result in insolvency. Any such action would likely

have significant damaging effects on Metro’s standing

in the glass market and on its financial performance and

share value.

See Section 5(e)

“Metro if the Proposed

Recapitalisation does not

proceed” for more detail.

10Notice of Meeting

5. THE PROPOSED
RECAPITALISATION

(a) Background to the Proposed Recapitalisation

Metro currently operates in the glass processing and

installation sectors in New Zealand, under the Metro

Performance Glass business, and in glass processing in

Australia, under the Australian Glass Group business. In the

year to 31 March 2025, Metro generated $134 million of

revenue from its New Zealand operations and $80 million

from its operations in Australia. As at the date of this

Notice of Meeting, Metro had a market capitalisation of

approximately $9 million.

Metro’s primary business is the manufacture of double glazed

glass units which it supplies to aluminium window fabricators

for installation into new or renovated houses, and therefore

demand for its products is closely linked to building activity

in both New Zealand and Australia. Metro estimates it has an

approximate 30% share of the market for residential supply

to New Zealand window manufacturers, and approximately

17% in the New South Wales, Victoria and Tasmanian markets

it services in Australia. Metro also processes and installs a

large range of laminated, toughened and other single glass

solutions for the New Zealand residential and commercial

construction sectors.

A sustained period of reduced building activity, the entry of

a new competitor in the New Zealand market in 2020 and a

delayed response to cost cutting in response to low activity

levels saw Metro’s profitability and market value decline over

the past two to three years. As a result, Metro has higher

debt levels than it and its bank syndicate desire and this has

impacted the perception of Metro with customers, suppliers

and employees as well as being a major distraction for the

Board and management.

The Board has pursued a range of options to raise capital,

reduce debt and/or refinance Metro’s debt facilities.

Between February 2023 and May 2024, the Board actively

investigated the sale of Metro’s Australian subsidiary,

Australian Glass Group. That led to detailed discussions with a

preferred party, but ultimately the Board reached the view that

progressing would not be in the best interests of Metro or its

Shareholders. In May 2024, the Board announced it remained

open to all options, but that its then-current intention was to

retain its investment in Australian Glass Group, and a sale of

that business would not have remediated the balance sheet

structure, and progress a capital raise to reduce its debt level.

The Board has also pursued various discussions with parties

potentially interested in acquiring or obtaining control of

Metro. Despite the Board’s efforts, none of these discussions

have resulted in a firm proposal that could be brought

to Shareholders.

The previous Board pursued discussions with a consortium led

by two Shareholders, Takutai Limited and Masfen Securities

Limited, following Metro’s receipt of an unsolicited, non-binding,

indicative proposal from that consortium in July 2023. The

consortium came to an end in mid-2024 when Masfen and

Takutai terminated their Co-operation Deed, and there is no

active proposal from the consortium.

In May 2024, the Board announced it remained open to all

options, but that its then-current intention was to retain its

investment in Australian Glass Group and progress a capital

raise to reduce its debt level.

In September 2024, the Board announced it had entered into

term sheets with Cowes Bay Group Pty Ltd (Cowes Bay), under

which Cowes Bay would become a Metro Shareholder through

a placement of new Shares, provide a commitment to invest

further capital in Metro’s planned equity capital raise and

become Metro’s main lender. In December 2024, the Board

announced discussions with Cowes Bay were at an end, as the

parties had been unable to reach agreement on key final terms.

The Board also investigated and discussed other capital raise

solutions with a range of potential investors. However, none of

these discussions resulted in an agreement being reached.

As previously announced, on 17 December 2024 the Board

received a highly conditional, non-binding proposal from a party

managed by Crescent Capital Partners to acquire 100% of

Metro Shares at $0.08c per Share. As announced in February

2025, the Board had assessed the proposal, but determined

it was highly unlikely to result in an executable transaction for

Shareholders, including because:

• the proposal was highly conditional, and was subject to

significant conditions including due diligence, finance and

Commerce Commission approval;

Metroglass’ Net Debt and Market

Value of Equity Over Time

Net Debt

Market Value of Equity

Mar-25Mar-24Mar-23Mar-22Mar-21

48.0

52.3

60.1

53.0

60.6

69.5

55.6

31.7

19.3

10.6

11Notice of Meeting

• having carefully considered the legal position and obtained
external advice, the Board considered it unlikely the

Commerce Commission will approve a combination of

Metro and Viridian Glass; and

• the Board considered the combination of a lengthy and

costly process, management and Board distraction

and strategic pause posed material risks to Metro

and shareholders.

This view has not changed. Crescent Capital Partners (through

Viridian NZ BidCo Limited) has since sought Commerce

Commission approval for its proposed acquisition of Metro.

The Commerce Commission has stated that it has identified

potential adverse competitive effects arising from a loss

of competition between Viridian and Metro. It released a

Statement of Issues relating to Viridian’s clearance application,

in which it outlines the potential competition issues identified,

following its initial investigation. It has sought submissions from

Viridian, Metro and other interested parties.

There is no certainty Crescent Capital Partners will be granted

clearance to acquire Metro. Even if it was granted clearance,

there is no certainty Crescent Capital Partners will present

a formal, executable offer. The Board’s assessment continues

to be that it is unlikely that the Commerce Commission will

approve a combination of Metro and Viridian Glass. The

publication of the Statement of Issues by the Commerce

Commission has not caused the Board to change

its assessment.

The Commerce Commission will not release its final decision

on the clearance application until 20 October 2025. This

post-dates the expiry of Metro’s existing facility extension,

on 30 September 2025. As already noted, there is no certainty

Metro could secure a further extension.

Given the need to address its debt position before then and

the high level of uncertainty that a formal, executable offer

will be made, the Board believes the Proposed Recapitalisation

is in the best interests of Shareholders, particularly given

the potential for the Metro share price to recover should its

New Zealand turnaround be successful and a general market

improvement occur.

(b) Description of the Proposed Recapitalisation

Overview of the Proposed Recapitalisation

• The Proposed Recapitalisation involves:

–Rights Offer: a $8.9m renounceable rights issue to

existing eligible Shareholders. Eligible Shareholders will

be granted a renounceable right (Right) to subscribe

for 1.6 new Shares at $0.03 for every 1 existing Share

held. Eligible Shareholders that do not wish to take up all

or some of their Rights may be able to sell Rights they

have not taken up, if there is a buyer for those Rights.

Eligible Shareholders who take up their Rights in full will

be entitled to apply for additional new Shares under an

Oversubscription Facility, up to a maximum amount of

additional new Shares equal to the greater of 100% of

their Rights entitlement or $25,000.

–Top-up Placement: a placement to Amari at $0.03 per

share of at least $6.1m such that it will own a 51%

shareholding in Metro immediately following completion

of the Proposed Recapitalisation.

Issue Price

The Issue Price for the Rights Offer and Top-up Placement is

$0.03 per Share.

This represents a discount of 41% to Metro’s closing price

on 30 June 2025 of $0.051 per Share and a discount to the

valuation in the Independent Report in Appendix 2.

Shareholders should refer to Sections 5.3.2 – 5.3.4 of the

Independent Report for further information regarding the

Issue Price.

Size of the Proposed Recapitalisation

If successful, the Proposed Recapitalisation will raise between

$15 million and $24 million depending on the level of subscription

in the Rights Offer.

The maximum number of new Shares that could be issued

under the Proposed Recapitalisation is 798.3 million. The actual

number of new Shares that will be issued under the Proposed

Recapitalisation will depend on the level of subscription in the

Rights Offer.

Indicative timeline for the Proposed Recapitalisation

If the Resolutions are approved by Shareholders, the expected

timeline for the Proposed Recapitalisation is set out in the

table below.

EventEventDateDate

Record Date for the Rights Offer7:00pm (NZST),

28 August 2025

Opening Date for the Rights Offer1 September 2025

Rights trading closes5 September 2025

Closing Date for the Rights Offer12 September 2025

Announcement of the results of

the Proposed Recapitalisation

16 September 2025

Settlement on NZX (for shares

issued under Rights Offer and

Top-up Placement)

19 September 2025

Allotment and Quotation Date on

NZX and ASX

19 September 2025

Latest Refund Date for scaling of

oversubscriptions (if any)

By 26 September 2025

Rights Offer

The Rights Offer is intended to open on 1 September 2025,

provided approval of the Resolutions is received.

The Rights Offer will seek to raise approximately $8.9 million

by granting a Right to Eligible Shareholders to subscribe for

1.6 new Shares for every existing Share held. Based on the

entitlement ratio, Rights to buy up to 296,604,938 new Shares

(subject to rounding) at $0.03 per Share will be granted under

the Rights Offer.

12Notice of Meeting

Rights trading
The Rights are expected to be tradeable on the NZX once

the offer is open, so existing Shareholders may have the

opportunity to sell their Rights should they not wish to take up

some of all of their Rights. Similarly, other parties interested in

participating in the Rights Offer may have the opportunity to

buy Rights and subscribe for new Shares. There is no guarantee

there will be buyers for the Rights on NZX, and Shareholders

may, accordingly, be unable to sell some or all of their Rights.

Oversubscription Facility

Eligible Shareholders who have taken up 100% of their Rights

will be eligible to apply for further new Shares under the

Oversubscription Facility, up to 100% of their entitlement

amount, or $25,000 of Shares, whichever is greater.

The total number of Shares available under the

Oversubscription Facility will be the number of Shares

available under the Rights Offer for which Metro did not

receive a valid application by the closing date for the

Rights Offer i.e. new Shares not taken up by Shareholders’

subscriptions under the Rights Offer.

Shareholders’ subscriptions for further new Shares under the

Oversubscription Facility are subject to scaling and compliance

with applicable laws and regulations.

Please refer to the worked examples below under the heading

“Dilutionary Impact” showing the different potential scenarios

and dilutionary impact for a shareholder holding 100,000

Shares, depending on their participation in the Rights Offer

and Oversubscription Facility.

Binding commitments from wholesale investors

Metro has received binding commitments of $5.06 million

from a number of wholesale investors, including Directors

Simon Bennett and Pramod Khatri, to subscribe for any

Shares remaining in the Oversubscription Facility following

the fulfilment of oversubscriptions by Shareholders

(Shortfall Shares).

Shortfall Shares will be allocated pro rata to these wholesale

investors based on their respective commitment levels. Any

Shortfall Shares remaining after the fulfilment of wholesale

investors’ commitments will be allocated to Amari.

The level of commitments from wholesale investors, together

with Amari’s commitment, is sufficient to ensure that the

minimum required amount of $15 million will be raised under

the Rights Offer and Top-up Placement.

Full terms of the Rights Offer have been released on the NZX,

together with this Notice of Meeting.

Top-up Placement

The Top-up Placement will be completed at the same time as

completion of the Rights Offer. The Top-up Placement consists

of a placement to Amari at $0.03 per Share such that it will own

a 51% shareholding in Metro immediately following completion

of the Proposed Recapitalisation.

The ultimate number of Shares placed to Amari under the

Top-up Placement will depend on the level of subscription

under the Rights Offer and how many Shortfall Shares Amari

is required to subscribe for to reach a 51% shareholding. If

Amari is required to subscribe for no Shortfall Shares and

the full $8.9 million is raised from Shareholders and the other

wholesale investors, the Top-up Placement will be approximately

501.7 million Shares, to ensure Amari reaches a shareholding of

51% in Metro, and the Top-up Placement will raise approximately

$15 million.

The table below demonstrates how the amount of capital raised

may change based on the level of subscription under the Rights

Offer, using three example levels.

Illustrative Outcomes of the Proposed Recapitalisation

$ raised$ raised

Low Low

Rights Rights

Offer Take Offer Take

UpUp

Mid-case Mid-case

Rights Rights

Offer Take Offer Take

UpUp

High High

Rights Rights

Offer Take Offer Take

UpUp

Rights Take Up –

Existing Investors*

–$3.0m$8.9m

Shortfall Shares -

Wholesale investor

Commitments**

$5.1m$5.1m–

Shortfall Shares –

Amari Underwrite

$3.8m$0.8m–

Top-up Placement to

Amari

$7.2m$13.3m$15.0m

Total Amount Raised$16.1m$22.2m$23.9m

* Includes oversubscription amounts ** Binding commitments of $5.06

million have been received, which is above the $4.5m required from non-

Amari investors to ensure that a minimum raise size of $15 million is met.

Therefore, more than $15m is raised even under a low subscription level.

Issue Price Paid by Amari

Amari will pay the same Issue Price of $0.03 per Share as

Shareholders under the Rights Offer. This is the price the

Board was able to negotiate with Amari in order to secure

its investment in Metro in order to support the Proposed

Recapitalisation. This means that Amari will acquire a majority

stake in Metro without paying a premium for control. Further,

at $0.03 per Share, the Issue Price is a discount to Metro’s

market price and the bottom of the valuation range in the

Independent Report.

The Board considers that Amari’s commitment to invest

in Metro is very important in ensuring confidence in the

successful outcome of the Proposed Recapitalisation, if

approved by Shareholders. Without Amari’s commitment, there

would be no confidence that Metro would raise the minimum

$15 million required to pay down debt, refinance its facilities

and benefit from the $10 million debt forgiveness agreed with

its banking syndicate (discussed further below).

Further, the Board is conscious Amari will not enjoy the

benefits associated with control, given Metro’s continued

status as an NZX listed company. The Board will continue to

be required to act in the best interests of Metro and include

independent directors, and transactions with related parties

will be regulated.

In this context, the investment by Amari at $0.03 per

Share represents part of the transaction that was able

to be negotiated with Amari. The Board considers that the

Proposed Recapitalisation is the only executable transaction.

Shareholders should refer to Section 5.3.3 of the Independent

Report at Appendix 2 for further information regarding the

absence of a control premium.

13Notice of Meeting

Dilutionary Impact
Metro currently has approximately 185 million Shares on issue.

Under the Proposed Recapitalisation, between 500 million and

798 million new Shares will be issued. The dilutionary impact of

the Proposed Recapitalisation on a Shareholder will depend

on the extent of that Shareholder’s and other Shareholders’

participation in the Rights Offer.

As noted above, under the Rights Offer, existing Shareholders

will be granted Rights to acquire new Shares. Eligible

Shareholders who take up their Rights in full will have the

opportunity to acquire additional new Shares above their

entitlement by subscribing for new Shares under the

Oversubscription Facility.

If a Shareholder did not exercise, or sold, their Rights, their

percentage shareholding in Metro would be significantly

diluted as a result of the Proposed Recapitalisation.

The Top-up Placement will occur on completion of the Rights

Offer and will involve new Shares being issued to Amari to

ensure that it reaches a 51% shareholding in Metro.

As a result, most Shareholders’ percentage holding in Metro will

reduce following completion of the Top-up Placement, even if

they took up their Rights in full.

The table below shows the potential dilutionary impact of the

Proposed Recapitalisation on a hypothetical Shareholder who

holds 100,000 Shares, under different levels of Shareholder

participation in the Rights Offer, and in two scenarios (being

a Proposed Recapitalisation that raises $15 million and a

Proposed Recapitalisation that raises $23.9 million). It is

important to be aware that while a Shareholder’s percentage

shareholding decreases under the scenario where the

Proposed Recapitalisation raises the maximum amount of

capital, at any given Share price there is no change to the

value of the Shareholder’s shareholding no matter how much

is raised. The Shareholder will have “a smaller slice of a bigger

pie” under the maximum raise scenario, but the value of their

Shares at any given Share price will be the same.

Current:Current:

Post Proposed RecapitalisationPost Proposed Recapitalisation

No Participation

Pro Rata

Entitlement

Additional 100%

of Entitlement

under

Oversubscription

Facility

Maximum under

Oversubscription

Facility

Metro Shares owned100,000100,000260,000420,0001,093,333

$15m raised:

Metro Shares on Issue185,378,086685,378,086685,378,086685,378,086685,378,086

% of Metro owned0.05%0.01%0.04%0.06%0.16%

$23.9m raised:

Metro Shares on Issue185,378,086983,638,824983,638,824983,638,824983,638,824

% of Metro owned0.05%0.01%0.03%0.04%0.11%

Note: Assumes no scaling of oversubscriptions

Amari as a majority shareholder

On completion of the Proposed Recapitalisation, Amari will

become a majority shareholder of Metro.

Amari is a privately-owned company operating a network of

specialised metals distribution brands across Australia. It

supplies high-quality semi-finished metal materials, including

stainless steel, aluminium, and copper, to diverse industries

such as construction, infrastructure, mining, manufacturing,

and agriculture. In addition to its Australian operations, Amari

shares common ultimate ownership with three businesses

serving similar industries in the New Zealand market: Wakefield

Metals, NZ Tube Mills, and McKechnie Aluminium (which

includes the Omega Window Systems division). With a strong

commitment to reliability, operational excellence, and customer

satisfaction, it delivers tailored metal supply solutions to clients

across Australia and New Zealand.

Amari consider themselves long term investors and owners of

businesses and seek to work with management teams to deliver

value for all stakeholders. Their track record in the Australasian

metals sector demonstrates their ability to transform and

enhance business performance through focused strategies on

service quality, efficiency, and market expansion. Amari operates

under the ultimate parent company, Amari Australasia Holdings

Inc., based in the USA, which provides a stable foundation for its

regional activities.

Amari have stated that they are encouraged by Metro’s recent

emphasis on excellence, quality and competitiveness, which

mirror their own experience in business transformation, and

by recent legislative changes in residential energy efficiency

standards which should drive growth. By leveraging their

experience in similar industries they will aim to support Metro

in growing sales, improving cost structures and delivering

enhanced value to customers.

14Notice of Meeting

Amari will appoint a representative to Metro’s Board to
contribute to strategic oversight, while respecting Metro’s

status as a public company with an independent Board and

adherence to all corporate governance requirements. Amari

have noted they are supportive of the current Board and

management and see this investment as reflective of their

confidence in Metro’s potential.

As a majority shareholder, Amari will be able to carry or reject

any ordinary resolution, including to appoint additional directors

to, or remove any director from, the Board. This includes the

appointment and removal of independent directors, although

Metro will continue to be required to maintain at least two

independent directors under the NZX Listing Rules. Amari will

also have a major influence over any special resolution, which

require approval of at least 75% of Shareholders entitled to

vote and voting.

(c) Concessions from Existing Bank Syndicate

Metro has obtained concessions from its existing bank

syndicate to support the Proposed Recapitalisation and

refinancing, whereby, subject to raising at least $15 million,

the existing bank syndicate will forgive $10 million of debt.

This, alongside the Proposed Recapitalisation and cash

flow generated from operations, is expected to reduce

Metro’s net debt to a forecast level of $27 to 37 million

as at 31 March 2026.

(d) The New Bank Facility

Metro has entered into a binding conditional agreement with

one of its bank syndicate members for a new three-year

facility on the same pricing as its current facility and on terms

that provide Metro with a platform to achieve its plans over

that period. This agreement is conditional on the Proposed

Recapitalisation successfully completing.

The new banking facility contains agreed covenants with, in

Metro’s view, sufficient headroom over the next three years to

achieve Metro’s New Zealand turnaround plan, even if building

activity levels remain at subdued levels.

As noted above, the ability to obtain concessions from

its existing lenders, the extended facilities and the reset

of covenants to the agreed levels are only available to

Metro if the Resolutions are passed and the Proposed

Recapitalisation is successful.

(e) Use of Proceeds

Proceeds from the Proposed Recapitalisation will be used to

pay down Metro’s debt. If more than the minimum amount is

raised, this will provide the opportunity for Metro to explore

and pursue earnings growth opportunities that require capital.

(f) Metro after the Proposed Recapitalisation

Apart from the opportunities presented by a recapitalised

balance sheet, no change to the strategy of Metro or

its operations is expected as a result of the Proposed

Recapitalisation, with Metro still seeking to supply glass to

its customers from its existing sites. Metro will continue to

focus on increasing operating efficiency, maximising profitable

revenue and reducing costs to operate profitably at current

activity levels and to maximise the benefit from any rebound in

the building market if and when that occurs.

With a recapitalisation completed and new banking facilities in

place, Metro’s customers, suppliers and staff should have more

confidence in Metro’s ability to serve them, which is expected

to assist Metro’s performance. An improved capital position

will also enable Metro to pursue growth options that may arise

in the future, particularly in Australia. The Board is focused on

reaching a level of profitability and debt level that will enable a

return to paying dividends over time.

Financial Impact of the Proposed Recapitalisation

Proceeds from the Proposed Recapitalisation will be

between $15 million and $24 million, depending on the level of

subscription in the Rights Offer, which will be used to pay down

Metro’s existing debt. Following completion of the Proposed

Recapitalisation, Metro is expected to have net debt of

between $27m and $37m as at 31 March 2026, which would

correspond to an expected net debt to 2026 EBITDA ratio of

between 2.4x and 1.8x respectively.

Metro’s Forecast Net Debt and Leverage

Amount Raised:Amount Raised:$15 million raised$15 million raised$24 million raised$24 million raised

As at 31 March, $m

unless stated

FY26FY27FY26FY27

Net Debt36.724.027.514.2

EBITDA (see below)15.421.415.421.4

Net Debt / EBITDA2.4x1.1x1.8x0.7x

Outlook for Metro

The Board has made significant changes to Metro’s cost

structure to adapt to lower activity levels, including

streamlining of operations, reducing overhead and producing

more efficiently. Higher quality with lower reworks has also

reduced the overall cost of manufacture. While these changes

have only been implemented for a short time, Metro has

demonstrated improvements in both service and production

efficiency metrics, often despite lower volumes. Metro is also

beginning to see the benefits of increased demand for its

products in Australia as a result of building code changes.

15Notice of Meeting

The Board believes Metro’s investment and cost reduction in
New Zealand operations will see it continue to generate positive

cash flow, even if the depressed levels of building activity

remain for some time. Although no general market recovery has

been forecast in FY26, the business is well placed to rebound

its profitability when activity levels recover. Metro’s future

estimates are detailed below. These are highly dependent on

activity levels, particularly as Metro has a significant fixed cost

base (factory overheads, employee costs) and therefore small

changes in revenue can have a much larger impact on EBITDA,

EBIT and cash flows. Metro estimates approximately 69% of

any revenue change through volume movements is reflected

in earnings.

FY26FY26FY27FY27

Revenue226.0243.5

EBITDA15.421.4

EBIT6.011.8

Cash flows from operations*1.312.5

* Assumes $15 million is raised. Defined as trading cash flows less capital

expenditure and interest costs, but excludes one-off costs.

The key assumptions that form this forecast include:

• No significant changes in building market activity, pricing or

market share in New Zealand in FY26 reflecting the current

subdued trading conditions in New Zealand, with revenue

growth of approximately 3% driven largely by product mix

and some new customers. In FY27 New Zealand revenue

growth of 5% is forecast based on market growth and

prices increasing in line with inflation.

• Sales in Australia are forecast to increase primarily as a

result of increased penetration of double glazed units in

Victoria based on the previous experience in New South

Wales (where the building code changes were implemented

10 months earlier). A price increase announced in July is also

incorporated into the forecasts over FY26 and for a full year

of FY27. Revenue in Australia is expected to increase by 10%

in FY26 and 11% in FY27.

• Operating costs are expected to benefit from a full year

of the production efficiency and overhead cost reductions

already implemented, and further factory cost savings which

were fully implemented by the end of July 2025 are expected

to benefit from a full year of implementation in FY27. Further

cost saving initiatives across the network have also been

identified and assumed implemented in FY26.

• Capital expenditure is expected to remain at recent

historical levels.

• It is assumed there is no change to the building code

regulations with regards to thermal efficiency of windows

implemented in New Zealand in 2022, New South Wales in

2023 and Victoria in 2024.

• Proceeds from the Proposed Recapitalisation are assumed

to repay existing debt facilities or be held as cash.

• The FY26 forecast is based on three months’ year-to-date

trading to 30 June 2025 and the forecast for the remaining

nine months as prepared by Metro management and

approved by the Board.

Metroglass NZ – Key Operational Statistics

Improved service – DIFOT Improvement

50%

55%

60%

65%

70%

75%

80%

85%

90%

95%

100%

May 25Mar 25Jan 25Nov 24Sep 24Jul 24May 24Mar 24

NZ

CHCAKL

Improved production efficiency – DGUs per hour

0%

2%

4%

6%

8%

Feb25Dec24Oct24Aug24Jun24Apr24

Tot Qty/hr

Tot M2/hrLinear (Tot Qty/hr)Linear (Tot M2/hr)

Increased quality – internal reworks

0%

1%

2%

3%

4%

5%

6%

Jul 25Apr 25Jan 25Oct 24Jul 24Apr 24

AKL - IntCHC - Int

Increased quality – external reworks

0.0%

0.5%

1.0%

1.5%

2.0%

2.5%

3.0%

Jul 25Apr 25Jan 25Oct 24Jul 24Apr 24

AKL - Ext

CHC - Ext

16Notice of Meeting

Governance – Board structure
As announced on 1 July 2025, upon completion of the Proposed

Recapitalisation, Metro will appoint Stephen Robertson, a

representative of Amari, to the board of Metro and will support

his re-election at Metro’s next annual shareholder’s meeting.

Metro has also agreed to procure:

• the appointment and support the re-election of a second

Amari representative to the Board, should Amari request

this, provided Amari continues to hold more than 40% of

Metro’s Shares on issue (Amari has confirmed to the Board

that it does not currently intend to procure the Board to

appoint a second director in the short term); and

• that the Board supports the re-election of any Amari-

nominated representative appointed to the Board on an

ongoing basis, provided Amari continues to hold at least

10% of Metro’s Shares on issue.

As announced on 11 March 2025, Steve Hamer, the current

CEO of Australian Glass Group, will join the Board as a non-

independent director on his retirement from his current role,

expected at the end of September 2025.

The Board also intends to appoint current Executive

Director Simon Bennett to a permanent position as

Managing Director of Metro and has instituted a process

to formalise this appointment.

No other changes to the Board or management are expected.

(g) Metro if the Proposed Recapitalisation

does not proceed

If the Proposed Recapitalisation does not proceed, Metro will

not raise any proceeds, will not obtain the concessions from its

bank syndicate and will not be able to enter into its new three-

year debt facility. Metro’s expected net debt would remain at

approximately $60 million, and its existing facility agreement

would expire on 30 September 2025.

Metro would need to quickly seek to extend or refinance this

facility. To date, Metro’s bank syndicate has been supportive

of the company and has granted extensions and covenant

waivers as required to assist Metro to develop and purse its

capital raising options. Therefore, it is possible that a further

extension could be agreed. However, there is no certainty

that this support will continue, particularly if there is no clear

path to raise capital. Not being able to agree an extension

could cause the bank syndicate to take action to accelerate

the enforcement of its rights, which could result in insolvency.

Any such action would likely have significant damaging effects

on Metro’s standing in the glass market and on its financial

performance and share value. If no enforcement action was

taken, Metro would remain under capitalised and would still

need to raise equity capital. The Board considers it is highly

probable that the terms and pricing of any such future capital

raise would be significantly worse for Shareholders than the

Proposed Recapitalisation.

Even if a facility extension is agreed, Metro still needs to reduce

its debt levels, and the failure of its Shareholders to support

the Proposed Recapitalisation is likely to result in it becoming

more difficult to secure new investors or raise capital in the

future. Other alternatives, such as a sale of the business, may be

possible. However, Metro would be in a weak negotiating position

and the outcome that could be achieved for Shareholders could

be significantly worse for Shareholders than those achieved for

Shareholders under the Proposed Recapitalisation.

(h) Key risks

Investments in shares, including Metro Shares as contemplated

by the Proposed Recapitalisation, have risks. The key risks

of investing in Metro Shares are outlined in the Investor

Presentation in relation to the Rights Offer, dated 11 August

2025, which will be delivered to Shareholders on 1 September

2025, and was released to the NZX on 11 August 2025.

The risks outlined below specifically relate to the key risks

identified in relation to the Resolutions to approve the

Proposed Recapitalisation. Further discussion of the risks

to Shareholders of the Proposed Recapitalisation are

considered in the Independent Report by Grant Samuel

included in Appendix 2.

(i) The Proposed Recapitalisation may not complete

Completion of the Proposed Recapitalisation is subject to

the fulfilment of certain conditions, including Shareholder

approval of the Resolutions outlined in Section 6 “Notice of

Special Shareholders’ Meeting”. If Shareholders do not approve

the Proposed Recapitalisation by approving the Resolutions,

or any of the conditions are not met or waived, the Proposed

Recapitalisation will not proceed.

If the Proposed Recapitalisation does not proceed, Metro’s

ability to extend its syndicated banking facilities currently in

place beyond the end of September 2025, when they are due to

expire, is uncertain. If Metro is not able to extend its syndicated

banking facilities, the business will be forced to seek alternative,

less preferred, sources of funding. Metro will also not raise

capital and therefore its debt will remain at a level the Board

considers is currently too high. A high debt level may continue

to impact Metro’s share price, its perception in the market and

potentially Shareholders’ ability to sell Shares. This is discussed

in further detail in Section 5(g) above.

(ii) Liquidity in Metro’s Shares may not increase as a result of

the Proposed Recapitalisation

Under the Proposed Recapitalisation, Metro will issue a large

amount of new Shares. However, depending on which parties

take up their Shares, and how many existing investors take

up their Rights, the majority of these Shares could be taken

up by large existing Shareholders, new investors that have

committed to take up Shortfall Shares, and Amari. As a result,

the Proposed Recapitalisation may not result in a significant

increase in liquidity or the ability for Shareholders to sell their

Shares should they wish.

(iii) Amari will become a majority shareholder with the ability to

control certain shareholder resolutions

On completion of the Proposed Recapitalisation, Amari will have

a majority shareholding in Metro and will appoint a director

to Metro’s Board. As a majority shareholder, Amari will be able

to carry or reject any ordinary resolution, including to appoint

additional directors (independent or non-independent) to, or

remove any director from, the Board (subject to the need to

maintain at least two independent directors), and will have

a major influence over any special resolution (which require

approval of at least 75% of Shareholders entitled to vote

and voting).

This may limit the ability of other Shareholders to influence the

governance of Metro through their shareholding.

There are other potential consequences of Amari being a 51%

shareholder, including that Amari will likely be able to determine

the outcome of any takeover and be allowed to further increase

17Notice of Meeting

its percentage shareholding in Metro by ‘creeping’ up to 5%
each year under the Takeovers Code.

(iv) Metro will still have a meaningful level of debt following

the Proposed Recapitalisation

The Proposed Recapitalisation will raise between $15 and

$24 million and the proceeds will be used to repay a portion

of Metro’s existing debt. The Proposed Recapitalisation will

also result in a further reduction in debt as a result of the

concessions obtained from Metro’s existing lenders. While

these will significantly reduce Metro’s debt level, Metro expects

to still have a net debt level of between $27 – $37 million

as at 31 March 2026. As Metro operates in a competitive

environment, and activity levels in the market are currently

challenging, there is still a risk that Metro may need to raise

more equity, or have difficulty in refinancing or servicing its

debt in the future.

(i) Summary of key terms applying to investors’

commitments to subscribe for Shares under the

Proposed Recapitalisation

Completion of Amari’s commitment to subscribe for Shares

under the Proposed Recapitalisation in the manner set out in

this Notice of Meeting is subject to the fulfilment of certain

conditions, including Shareholders approving the Resolutions,

there being no amendment to or termination of Metro’s

existing bank facility agreement and conditional agreement

for its new facility, Metro meeting the conditions under the

agreement for its new facility, and no Metro lender requiring

early repayment or exercising any security granted by Metro

or any of its subsidiaries.

There are limited circumstances in which Amari may terminate

its commitment to subscribe for Shares under the Proposed

Recapitalisation before completion of the Proposed

Recapitalisation, including if:

• any of the above conditions are not satisfied;

• Metro commits a material breach of its commitment

agreement with Amari which is incapable of remedy or which

is not remedied within the agreed time;

• Metro suffers a specified insolvency event;

• Metro ceases its primary business activities or all of its

business activities for 20 consecutive days;

• Metro breaches any representation or warranty given to

Amari in any respect which is, in Amari’s reasonable opinion,

materially adverse in the context of Metro or its business,

the Share price or the Proposed Recapitalisation;

• NZX delists Metro or announces an intention or initiates

steps to do so; or

• NZX suspends for more than 3 days, or announces an

intention to or initiates steps to, cease quotation of Metro’s

Shares on the NZX Main Board.

Wholesale investors’ binding commitments to subscribe for

Shortfall Shares are similarly subject to the fulfilment of

certain conditions, including Shareholders approving the

Resolutions, there being no amendment to or termination

of Metro’s existing bank facility agreement and conditional

agreement for its new facility, Metro meeting the conditions

under the agreement for its new facility, and no Metro

lender requiring early repayment or exercising any security

granted by Metro or any of its subsidiaries. Wholesale

investors’ commitments are also conditional on there being

no termination of the commitment agreement between Amari

and Metro and wholesale investors being satisfied with the

final terms of the Rights Offer (acting reasonably).

Metro has agreed to pay a 0.50% commitment fee to wholesale

investors who have given binding commitments to subscribe for

Shortfall Shares, other than Simon Bennett and Pramod Khatri.

See Section 5(g)(i) “The Proposed Recapitalisation may not

complete” for further detail on the risks if the Proposed

Recapitalisation does not complete.

18Notice of Meeting

6. NOTICE OF SPECIAL
SHAREHOLDERS’ MEETING

Dear Shareholder

We invite you to join us for a special meeting of Shareholders

(the Special Shareholders’ Meeting) of Metro Performance

Glass Limited

1

, to be held at:

• Location: MUFG Pension & Market Services, Level 30,

PwC Tower, 15 Customs Street West, Auckland.

• Date and time: 26 August 2025 at 3.00pm (NZST)

The Special Shareholders’ Meeting will be a hybrid meeting

to ensure that it is accessible and that Shareholders who

are not able to attend in person can still participate.

Online attendance at the Special Shareholders’ Meeting is

through www.virtualmeeting.co.nz/mpgsm25. To participate

online you will need your shareholder number for verification

purposes. Your shareholder number can be found on your

Voting/Proxy Form.

The business of the Special Shareholders’ Meeting will be

to consider and, if thought appropriate, pass the ordinary

resolutions set out below (the Resolutions).

Further information relating to the Resolutions is set out in

the Explanatory Notes in Section 7 of this Notice of Meeting.

Please read and consider the Resolutions together with the

Explanatory Notes.

BUSINESS OF THE SPECIAL SHAREHOLDERS

MEETING

1. Amari’s participation - Ordinary Resolution 1

To consider and, if thought appropriate, pass the following

ordinary resolution:

That, subject to Ordinary Resolutions 2 and 3 being

passed, the issuance of up to 501,655,800 Shares to

Amari Metals Australia Pty Ltd for $0.03 per Share

pursuant to the Proposed Recapitalisation where

such issue will cause Amari to become the holder and

controller of more than 20% of the voting rights in

Metro, as described in the Notice of Meeting dated

11 August 2025, be approved under Rule 7(d) of the

Takeovers Code.

This resolution requires approval as an ordinary resolution

under rule 7(d) of the Takeovers Code. See Explanatory Note 1 in

Section 7 “Explanatory Notes”.

2. Issue of Shares - Ordinary Resolution 2

To consider and, if thought appropriate, pass the following

ordinary resolution:

That, subject to Ordinary Resolutions 1 and 3 being

passed, the issuance of up to 798,260,738 Shares to

subscribers under the Proposed Recapitalisation for

$0.03 per Share, as described in the Notice of Meeting

dated 11 August 2025, be approved for all purposes,

including under NZX Listing Rule 4.2.1.

This resolution requires approval as an ordinary resolution

under NZX Listing Rule 4.2.1. See Explanatory Note 2 in

Section 7 “Explanatory Notes”.

3. Directors’ participation - Ordinary Resolution 3

To consider and, if thought appropriate, pass the following

ordinary resolution:

That, subject to Ordinary Resolutions 1 and 2 being

passed, the issuance of up to 33,333,333 Shares to

Simon Bennett and 6,666,667 Shares to Pramod Khatri

under the Proposed Recapitalisation for $0.03 per

Share, as described in the Notice of Meeting dated

11 August 2025, be approved for all purposes, including

under NZX Listing Rule 5.2.1.

This resolution requires approval as an ordinary resolution

under NZX Listing Rule 5.2.1. See Explanatory Note 3 in

Section 7 “Explanatory Notes”.

NOTES

1. Directors’ recommendation to approve the Resolutions

The Board supports fully the Proposed Recapitalisation and

unanimously recommends that Shareholders vote in favour

of the Resolutions.

The Board’s reasons for recommending this approval include:

• The Resolutions are interconnected, meaning the Proposed

Recapitalisation will not proceed if the Shareholders do not

approve any of the Resolutions.

• Metro’s debt levels have been unsustainably high.

• The Board pursued several options to raise capital and

refinance debt over an extended period, but no other

executable options arose.

• Proceeds from the Proposed Recapitalisation will be used to

pay down Metro’s debt. Metro’s existing bank syndicate has

agreed to provide debt forgiveness of $10 million to support

the Proposed Recapitalisation, which is conditional on the

Proposed Recapitalisation being successful, by raising at

least $15 million.

1. Metro Performance Glass Limited ARBN 600 486 646 and NZCN 5267882, a

company incorporated in New Zealand under the Companies Act 1993 (NZ).

19Notice of Meeting

• In the Board’s view, the Proposed Recapitalisation
represents the only executable outcome for Metro’s

Shareholders, particularly given the upcoming maturity of

Metro’s debt facilities and a need to reduce its debt levels.

• Reducing the level of debt and extending the term of

the debt is expected to reduce uncertainty for Metro’s

Shareholders, customers, suppliers and staff and give Metro

time to execute on its plans to improve profitability. This

would also allow Metro to assess and pursue attractive

opportunities to achieve earnings growth via investment.

• Amari is a successful long-term investor, and the Board is

confident Amari will provide valuable Board level input.

2. Voting intentions

At the date of this Notice of Meeting, Julia Mayne is a Director

of Metro who holds Shares. Julia has confirmed she intends to

vote in favour of the Resolutions.

3. Conclusion from Independent Report

Metro has commissioned Grant Samuel, as independent adviser,

to prepare the Independent Report on the merits of the

Proposed Recapitalisation.

Grant Samuel is independent of Metro, Amari, Simon Bennett

and Pramod Khatri, and has had no involvement with, or interest

in, the outcome of the Proposed Recapitalisation.  

Grant Samuel issued its Independent Adviser’s Report and

Appraisal Report to the non-associated Metro Directors, for

the benefit of the non-associated Shareholders, to assist them

in forming their own opinion on whether to vote for or against

ordinary Resolutions 1, 2 and 3.   

The Independent Report by Grant Samuel acknowledges that

material uncertainty exists for Metro to continue as a going

concern and concludes that the Proposed Recapitalisation will

improve the financial position of Metro and Metro’s ability to

conduct its business efficiently. These and other benefits need

to be weighed against the dilutionary impact on Shareholders

and the fact Amari will become the controlling shareholder of

Metro if the Proposed Recapitalisation is implemented.

Grant Samuel also concludes that there are currently no viable

alternatives that would provide Metro with the minimum capital

required under the conditional agreement for a new three-year

facility with its bank syndicate member. Grant Samuel also

concludes that the terms and conditions of the proposed issue

of Shares to Simon Bennett and Pramod Khatri are fair to all

Shareholders. These are only some of the conclusions reached

in the Independent Report, and the Board recommends that you

read the Independent Report attached as Appendix 2.

4. How to cast your vote

The Voting/Proxy Form included with this Notice of Meeting

allows you, or your proxy, to vote either for or against, or

abstain from voting on, each of the Resolutions. You may

cast your vote in one of two ways:

1. Attend the special meeting in person or online and vote

You can attend the meeting in person or via the online platform

to exercise your vote.

2. Proxy appointment or postal vote

You can complete the enclosed Voting/Proxy Form and return

it in accordance with the instructions on the Voting/Proxy

Form, so that in each case, your Voting/Proxy Form is received

by MUFG Pension & Market Services (NZ) Limited no later than

3.00pm (NZST) on Sunday, 24 August 2025.

Shareholders can elect to lodge their proxy appointment or

postal vote online at vote.cm.mpms.mufg.com/MPG. Shareholders

can either visit the website or use the QR code printed on the

Voting/Proxy Form.

To vote online you will be required to enter your CSN/Holder

Number FIN (New Zealand Register) or Holder Number and

Postcode (Australian Register). To cast a postal vote or appoint

a proxy, select your preferred voting method and follow the

prompts online.

You may appoint the Chair of the Special Shareholders’ Meeting

as your proxy if you wish. If you select a proxy to vote on your

behalf, and you confer on the proxy a discretion on the Voting/

Proxy Form, you acknowledge that the proxy may exercise your

right to vote at his or her discretion and may vote as he or she

thinks fit or abstain from voting. Discretionary proxies given to

persons disqualified from voting will not be valid. If you appoint

the Chair of the Special Shareholders’ Meeting as your proxy, but

do not direct the Chair how to vote on a Resolution, the Chair will

vote your shares in favour of that Resolution.

A proxy does not need to be a Shareholder.

5. Shareholder questions

Shareholders may submit written questions to be considered

at the Special Shareholders’ Meeting. Prior to the Special

Shareholders’ Meeting, written questions can be submitted

online at vote.cm.mpms.mufg.com/MPG or by using the Voting/

Proxy Form.

During the Special Shareholders’ Meeting, Shareholders

participating online can ask questions by clicking on the

‘Ask a question’ box on the online portal.

Metro reserves the right not to address any questions that

it is not required to address or, in the Board’s opinion, are

not reasonable to address in the context of the Special

Shareholders’ Meeting.

6. Webcast

If you are unable to attend the meeting, a full replay

of the webcast will be available and can be accessed

online at the Metro Investor Centre:

https://www.Metro.co.nz/investor-centre/.

7. Procedural notes

Voting entitlements for the Special Shareholders’ Meeting will

be determined as at 5.00pm (NZST) on Friday, 22 August 2025.

Shareholders at that time will be the only persons entitled to

vote at the Special Shareholders’ Meeting and only the shares

registered in those Shareholders’ names at that time may be

voted at the Special Shareholders’ Meeting.

The Resolutions will be voted on by way of a poll, in accordance

with NZX Listing Rule 6.1.1. Results of the voting will be available

after the conclusion of the Special Shareholders’ Meeting and

will be notified on the NZX Main Board and the ASX.

On behalf of the Board

Shawn Beck

Independent Chair

20Notice of Meeting

7. EXPLANATORY
NOTE

Introduction

The Special Meeting of Shareholders of Metro is being called

for the purpose of considering Resolutions relating to the

Proposed Recapitalisation, including the issue of Shares to

Amari that will result in it reaching a 51% shareholding in Metro

and the participation of Metro’s Executive Director Simon

Bennett and Independent Director Pramod Khatri.

Independent Report

This Notice of Meeting is accompanied by an Independent

Report. The Independent Report is required for two reasons:

• it is required by Rules 16(h) and 18 of the Takeovers Code

because, as a result of the allotment of Shares, Amari will

become the holder and controller of 51% of the voting

rights in Metro. The Takeovers Code requires that, where

shareholders are being asked to give their approval under

Rule 7(d) of the Takeovers Code, the directors must obtain

a report from an independent advisor on the merits of the

proposed allotment having regard to the interests of those

persons who may vote to approve the allotment (which, in

this instance, is all of the Shareholders of Metro); and

• it is required by NZX Listing Rule 7.8.8(b), which requires

an appraisal report to be prepared for notices of meeting

to approve a related party transaction under NZX Listing

Rule 5.2.1.

NZX Listing Rules and the Takeovers Code

Metro is listed on the NZX Main Board and must comply with

the NZX Listings Rules and Takeovers Code. The NZX Listing

Rules and Takeovers Code contain specific requirements

that are relevant to the Resolutions contained in this Notice

of Meeting.

The implications of the NZX Listings Rules and Takeovers Code,

insofar as they relate to each Resolution, are addressed in the

Explanatory Notes to each Resolution.

Nature of Resolutions

The three Resolutions which are to be considered at the

meeting are all ordinary resolutions. An ordinary resolution

is a resolution passed by a simple majority of votes of Metro

Shareholders who are entitled to vote and are voting on

the Resolution.

Consequences if Resolutions are not passed

The passing of the Resolutions provides Metro with authority

to implement the Proposed Recapitalisation. If one resolution is

not passed, the other resolutions will not be implemented, and

the Proposed Recapitalisation will not proceed. In that case,

Metro will need to find another option to refinance or repay its

debt, or extend its debt terms. If Metro is not able to agree an

extension, the bank syndicate could take action to accelerate

the enforcement of their rights, which could result in insolvency.

Any such action would likely have significant damaging effects

on Metro’s standing in the glass market and on its financial

performance and share value. If no enforcement action was

taken, Metro would remain under capitalised and would still

need to raise equity capital. The Board considers it is highly

probable that the terms and pricing of any such future capital

raise would be significantly worse for Metro shareholders than

the Proposed Recapitalisation.

See Section 5(f) “Metro if the Proposed Recapitalisation does

not proceed” for more detail.

EXPLANATORY NOTE 1 - RESOLUTION 1 -

AMARI’S PARTICIPATION –

Under Rule 6 of the Takeovers Code, a person who holds or

controls no voting rights in a code company or less than 20% of

the voting rights in a code company may not become the holder

or controller of an increased percentage of the voting rights in

the code company unless, after the event, that person and the

person’s associates hold or control not more than 20% of the

voting rights in the code company.

There are a number of exceptions to this rule, including where

a person becomes the holder or controller of voting rights

in a code company by an allotment of shares that has been

approved by an ordinary resolution pursuant to Rule 7(d) of the

Takeovers Code.

Metro is a code company as it is a listed issuer that has

financial products that confer voting rights quoted on a

licensed market. Metro has one class of voting equity securities

on issue, being Shares.

Amari does not own any Shares in Metro. Immediately following

completion of the Proposed Recapitalisation, Amari will hold

51% of the total number of Shares on issue. In accordance with

Rule 7(d) of the Takeovers Code, the allotment of Shares to

Amari is required to be approved by an ordinary resolution.

Accordingly, approval is being sought for the issue of Shares

equating to 51% of the total voting rights in Metro to Amari

under the Proposed Recapitalisation for the purposes of Rule

7(d) of the Takeovers Code.

The information required under Rule 16 and Schedule 5 of the

Takeovers Code is set out in Appendix 1.

Dilutionary Impact

Metro currently has approximately 185 million Shares on issue.

Under the Proposed Recapitalisation, between 500 million and

798 million new Shares will be issued.

As noted in Section 5 of this Notice of Meeting and the

Offer Document, under the Rights Offer, existing Eligible

Shareholders will be granted Rights to acquire new Shares and

21Notice of Meeting

Eligible Shareholders will be entitled to apply for further new
Shares under the Oversubscription Facility. If an existing Eligible

Shareholder did not exercise or sold their Rights, their resulting

percentage shareholding in Metro would be significantly diluted.

The Top-up Placement will occur on completion of the Rights

Offer and will involve new Shares being issued to Amari to

ensure that it reaches a 51% shareholding in Metro. As a result,

most Shareholders’ percentage holding in Metro will reduce

following completion of the Top-up Placement, even if they

exercised their Rights.

Independent Adviser’s Report

The Takeovers Code requires Metro to obtain an Independent

Adviser’s Report. The purpose of the Independent Adviser’s

Report is to assess the merits of the proposed allotment

of shares to Amari, having regard to the interests of those

persons who may vote to approve the allotment.

The Independent Adviser’s Report is incorporated in the

Independent Report prepared by Grant Samuel that

accompanies this Notice of Meeting as Appendix 2.

Voting Restrictions

All Shareholders will be entitled to vote on Resolution 1.

EXPLANATORY NOTE 2 - RESOLUTION 2 -

ISSUE OF SHARES –

NZX Listing Rule 4.1.1 generally requires share issues to be

approved by ordinary resolution in accordance with NZX Listing

Rule 4.2.1 unless an exception in NZX Listing Rule 4.1.2 applies.

Approval is being sought for the Proposed Recapitalisation

under NZX Listing Rule 4.2.1.

Voting Restrictions

All Shareholders will be entitled to vote on Resolution 2.

None of the wholesale investors (including Directors Simon

Bennett and Pramod Khatri) that have provided binding

commitments to subscribe for Shortfall Shares hold any Shares

at the date of this Notice of Meeting. Any such investor would

not be entitled to vote on Resolution 2 pursuant to NZX Listing

Rule 6.3.1 if they acquired Shares after the date of this Notice

of Meeting but before the record date for being entitled to

vote at the Special Shareholders’ Meeting.

Julia Mayne holds 25,000 Shares at the date of this Notice of

Meeting. Julia will be offered the opportunity to participate in

the Rights Offer on the same basis as all Shareholders, so is

entitled to vote pursuant to NZX Listing Rule 6.3.2.

EXPLANATORY NOTE 3 - RESOLUTION 3 -

DIRECTORS’ PARTICIPATION –

NZX Listing Rule 5.2.1 provides that Metro must not enter into

a “Material Transaction” if a “Related Party” (as such terms are

defined in the NZX Listing Rules) is, or is likely to become:

• a direct party to the Material Transaction; or

• a beneficiary of a guarantee or other transaction which is a

Material Transaction,

• unless that Material Transaction is approved by an ordinary

resolution of Metro Shareholders or conditional on such

approval.

The Proposed Recapitalisation is a Material Transaction for

these purposes, given its size relative to Metro’s market

capitalisation of approximately $9 million (as at the date of

this Notice of Meeting]. Simon Bennett and Pramod Khatri

are parties to the Proposed Recapitalisation, given their

commitments to subscribe for Shortfall Shares. They are

Related Parties of Metro, given their roles as Executive

Director and Independent Director respectively.

Accordingly, Simon Bennett and Pramod Khatri’s participation in

the Proposed Recapitalisation must be approved by the Metro

Shareholders in accordance with NZX Listing Rule 5.2.1.

Appraisal Report

NZX Listing Rule 7.8.8(b) requires an appraisal report to be

prepared where a meeting of shareholders will consider a

resolution required by NZX Listing Rule 5.2.1. The appraisal

report is incorporated in the Independent Report prepared by

Grant Samuel that accompanies this Notice of Meeting.

In Grant Samuel’s opinion, the terms and conditions of the

potential issuance of Shares to Simon Bennett and Pramod

Khatri are fair to Metro Shareholders. The Independent Report

notes Simon Bennett and Pramod Khatri are not being offered

any preferential terms, will not receive the commitment fee

payable to other committed investors and will only end up

acquiring Shares that Shareholders have not subscribed for

under the Rights Offer.

While Simon Bennett may end up acquiring more new Shares

at the Issue Price than the maximum number that smaller

Shareholders can acquire under the Rights Ofer due to the

quantum of his commitment, Grant Samuel acknowledges

that the number of new Shares issued to Simon Bennett and

Pramod Khatri is beyond their control and depends entirely on

the level of participation by Shareholders in the Rights Offer

(See Independent Report, section 6 “Appraisal of the potential

issuance of shares to MPG directors” for further information).

Voting Restrictions

Any “Associated Person” of Simon Bennett or Pramod Khatri (as

that term is defined in the glossary to the NZX Listing Rules) is

not entitled to vote on Resolution 3.

22Notice of Meeting

8.
GLOSSARY

The meaning of terms set out in this Notice of Meeting are set out below:

Amarimeans Amari Metals Australia Pty Ltd (ACN 004 496 128)

ASXmeans ASX Limited and, where the context requires, the Australian Securities Exchange which

it operates

Boardmeans the board of directors of Metro

Companies Act means the Companies Act 1993 (New Zealand)

Eligible ShareholderA Shareholder who, as at 7.00pm (NZST) on the Record Date is located in/has a registered address

in New Zealand and, for the avoidance of doubt, is not in the United States and is not acting for the

account or benefit of a person in the United States.

Grant Samuelmeans Grant Samuel & Associates Limited (NZCN 486812)

Independent Reportmeans the independent adviser’s report and independent appraisal report prepared by Grant

Samuel that accompanies this Notice of Meeting as Appendix 2

Issue Pricemeans $0.03 per Share

Metromeans Metro Performance Glass Limited (ARBN 600 486 646 and NZCN 5267882), a company

incorporated in New Zealand under the Companies Act

Notice of Meetingmeans this document together with its appendices

NZ RegComeans NZX Regulation Limited

NZX means NZX Limited

NZX Listing Rulesmeans the listing rules of the NZX Main Board and Debt Market operated by NZX

NZX Main Boardmeans the main board equity security market operated by NZX

Oversubscription Facility means the facility that entitles an Eligible Shareholder who accepts their full entitlement of new

Shares under their Right to also apply for additional new Shares, as described further in Section 5

“The Proposed Recapitalisation”.

Proposed Recapitalisationmeans the Rights Offer and the Top-up Placement, as described further in Section 5 “The Proposed

Recapitalisation”

Record Date7.00pm, 28 August 2025

Resolutions means the resolutions to be put to Shareholders at the Special Shareholders’ Meeting, as described

in Section 6 “Notice of Special Shareholders’ Meeting”

Rightmeans the renounceable right to subscribe for 1.6 new Shares at the Issue Price for every 1 existing

Share held by that Shareholder

Rights Offermeans the pro rata 1.6 for 1 renounceable rights offer for new Shares, with such Shares to rank

equally with existing Metro Shares

Sharemeans a fully paid ordinary share in the capital of Metro

Shareholdermeans each person registered in the share register of Metro as a holder of Shares

Special Shareholders’

Meeting

means the special shareholders’ meeting of Metro (and includes any adjournment of that meeting)

Top-up Placementmeans the issue of such number of Shares to Amari on completion of the Rights Offer at $0.03 per

Share as will result in Amari reaching a 51% shareholding in Metro, with such Shares to rank equally

with existing Metro Shares

Voting/Proxy Formmeans the voting and proxy form accompanying this Notice of Meeting

23Notice of Meeting

APPENDIX 1:
INFORMATION REQUIRED BY THE TAKEOVERS CODE IN RESPECT

OF AMARI’S PARTICIPATION – ORDINARY RESOLUTION 1

Metro provides the following information to Shareholders under Rule 16 of the Takeovers Code.

(a) Amari Metals Australia Pty Ltd is the proposed allottee of Shares, to be issued to it under the Proposed Recapitalisation.

(b) The particulars required under Rule 16(b)(ii) of the Takeovers Code are as follows:

Takeovers Code Takeovers Code ParticularsParticulars

16(b)(ii),

Sch 5(a)

The maximum number of voting

securities that could be allotted

(the approved maximum number)

to the allottee.

501,655,800

This assumes that Amari does not subscribe for any Shortfall Shares. In that

instance, under the Top-up Placement, Amari will be allotted such number of

Shares as would result in Amari holding 51% of the total Metro Shares on issue

immediately following completion of the Proposed Recapitalisation.

The total number of Shares allotted to Amari will be less than 501,655,800 if

Amari subscribes for Shortfall Shares, as fewer Shares will need to be allotted

for Amari to reach a 51% shareholding in Metro.

16(b)(ii),

Sch 5(b)

The percentage of the aggregate

of all existing voting securities and

all voting securities that could be

allotted that the approved maximum

number represents.

51%.

16(b)(ii),

Sch 5(c)

The maximum percentage of all

voting securities that could be held

or controlled by the allottee after

completion of the allotment or

allotments.

51%.

16(b)(ii),

Sch 5(d)

The maximum aggregate of the

percentages of all voting securities

that could be held or controlled

by the allottee and the allottee’s

associates after completion of

the allotment or allotments (not

including voting securities of any of

the allottee’s associates who are

also relying on rule 7(d) in relation

to the allotment or allotments (the

relying associates)).

51%.

16(b)(ii),

Sch 5(e)

If there are relying associates,

the maximum aggregate of the

percentages of all voting securities

that could be held or controlled

by the allottee and the allottee’s

associates after completion of the

allotment or allotments.

Not applicable. There are no relying associates.

16(b)(ii),

Sch 5(f)

The date used to determine the

information referred to in this

clause (the calculation date).

8 August 2025, being the last business day before this Notice of Meeting.

24Notice of Meeting

Takeovers Code Takeovers Code ParticularsParticulars
16(b)(ii),

Sch 5(g)

the assumptions on which the

particulars in paragraphs (a) to (f)

are calculated.

Metro relied on the following assumptions to calculate the above particulars:

• that completion of the Proposed Recapitalisation occurs on 19 September

2025;

• that there is no change to the total number of Metro Shares on issue from

the number of Shares on issue as at the date of this Notice of Meeting and

19 September 2025, other than as a result of the Proposed Recapitalisation;

• that Amari does not subscribe for Shortfall Shares under the Rights Offer;

• that the number of voting securities is the number of voting securities on

issue on the calculation date;

• that there is no change in the total number of voting securities on issue

between the calculation date and the end of the allotment period (other

than as a result of the Proposed Recapitalisation);

• that, in relation to paragraphs (a) to (c) of Schedule 5, Amari is allotted the

approved maximum number under the Proposed Recapitalisation; and

• that, in relation to paragraph (d) of Schedule 5, Amari and its associates are

allotted the maximum number of voting securities;

(c) Rule 16(c) is not applicable, as the voting securities being allotted are not voting securities of a body corporate other than a

code company.

(d) The issue price for Shares allotted to Amari under the Proposed Recapitalisation is $0.03 per Share, payable in full by Amari on

completion of the Proposed Recapitalisation.

(e) The purpose of the allotment is to fulfil part of the Proposed Recapitalisation, by allotting new Shares to Amari so that it reaches

a 51% shareholding in Metro. The purpose of the Proposed Recapitalisation is to raise capital to allow Metro to reduce its current

levels of debt. The Proposed Recapitalisation has also enabled Metro to secure concessions from its bank syndicate, conditional

on completion of the Proposed Recapitalisation, which will further assist the reduction of Metro’s net debt.

(f) If the Proposed Recapitalisation is approved, the allotment of Shares to Amari will be permitted under Rule 7(d) of the

Takeovers Code.

(g) Metro has been advised by Amari that no agreements or arrangements have been, or are intended to be, entered into between

Amari and any other person (other than between Amari and Metro in respect of the Proposed Recapitalisation) relating to:

(i) the allotment, holding or control of the Shares to be allotted to Amari; or

(ii) the exercise of voting rights in Metro.

(h) The Independent Report that accompanies this Notice of Meeting is a report from an independent advisor that complies with

Rule 18 of the Takeovers Code.

(i) The Directors fully support the proposed allotment to Amari as outlined in this Notice of Meeting and unanimously recommend

that Shareholders vote in favour of Resolution 1 at the Special Shareholders’ Meeting.

( j) The reasons the Directors recommend Shareholders vote in favour of the proposed allotment to Amari are that:

(i) The Resolutions are interconnected, meaning the Proposed Recapitalisation will not proceed if the Shareholders do not

vote in favour of Resolution 1 (the allotment to Amari), as well as Resolutions 2 and 3.

(ii) Metro’s debt levels have been unsustainably high.

(iii) The Board pursued several options to raise capital and refinance debt over an extended period, but no other executable

options arose.

(iv) Proceeds from the Proposed Recapitalisation will be used to pay down Metro’s debt. Metro’s existing bank syndicate has

agreed to provide debt forgiveness of $10 million to support the Proposed Recapitalisation, which is conditional on the

Proposed Recapitalisation being successful, by raising at least $15 million.

(v) In the Board’s view, the Proposed Recapitalisation represents the only executable outcome for Metro’s Shareholders,

particularly given the upcoming maturity of Metro’s debt facilities and a need to reduce its debt levels.

(vi) Reducing the level of debt and extending the term of the debt is expected to reduce uncertainty for Metro’s Shareholders,

customers, suppliers and staff and give Metro time to execute on its plans to improve profitability. This would also allow Metro

to assess and pursue attractive opportunities to achieve earnings growth via investment.

(vii) Amari is a successful long-term investor, and the Board is confident Amari will provide valuable Board level input.

25Notice of Meeting

APPENDIX:
INDEPENDENT REPORT

26Notice of Meeting

DIRECTORY
Registered Office

5 Lady Fisher Place

East Tamaki

Auckland 2013

New Zealand

Phone: +64 927 3000

Board of Directors

Shawn Beck – Non-Executive Chair

Julia Mayne – Non-Executive Director and

Chair of the Audit and Risk Committee

Pramod Khatri – Non-Executive Director and

Member of the Audit and Risk Committee

Simon Bennett – Executive Director

Senior Leadership Team

Simon Bennett – Executive Director

Sarah Hipkiss – Chief Financial Officer

Nick Hardy-Jones – Country Manager New Zealand

Steve Hamer – Chief Executive Officer, Australian Glass Group

Auditor

PricewaterhouseCoopers

15 Customs Street West

Auckland 1010

New Zealand

Lawyers

Bell Gully

Deloitte Centre

Level 14/1 Queen Street

Auckland 1010

New Zealand

Bankers

ASB Bank Limited

Westpac New Zealand Limited

Westpac Banking Corporation

Share registrar

MUFG Pension & Market Services (NZ) Limited

Level 30, PwC Tower

15 Customs Street West

Auckland 1010

PO Box 91976, Auckland 1142

New Zealand

Shareholder Information Line

0800 546 567 (toll free within New Zealand) or +64 9 375 5998

between 8.30am and 5.00pm (NZST), Monday to Friday

Further information online

Our Annual and Interim Reports, all our core governance

documents (including our constitution, some of our

key policies and charters), our investor relations policies

and all our announcements can be viewed on our website:

www.metroglass.co.nz/investor-centre/

27Notice of Meeting

METROGLASS.CO.NZ


INDEPENDENT APPRAISAL REPORT AND INDEPENDENT ADVISER’S REPORT

IN RELATION TO THE PROPOSED RECAPITALISATION












GRANT SAMUEL & ASSOCIATES LIMITED


AUGUST 2025



Executive Summary

1. Introduction

Metro Performance Glass Limited (MPG or the Company) is a major glass manufacturer and processor in

New Zealand and Australia.

MPG has endured sustained underperformance over several years for a number of reasons —including poor

financial performance in Australia, the launch of a major competitor in New Zealand that has eroded MPG’s

market share, the impact of COVID-19, and a recent major downturn in Australasian construction

activity. These factors have contributed to a decline in MPG’s earnings and reduced its capacity to service

and repay bank borrowings. Consequently, MPG's leverage ratio has progressively escalated to levels that

have breached the financial covenant thresholds embedded in its banking facilities

1

.

Over the last 12 months the Board of MPG has focussed on raising capital to reduce debt and has engaged

with several potential investors in an attempt to raise capital or seek interest from an investor to acquire

some or all of the Company.

On 1 July 2025 MPG announced that the capital raising process has led to a proposal to raise equity and

reduce its bank borrowings by means of:

§

a $8.9 million pro rata renounceable rights offer to eligible, existing MPG shareholders (the Rights Offer);

and

§

a top-up placement of MPG ordinary shares (the Top Up Placement) to Amari Metals Australia Pty

Limited (Amari). Amari is not currently a shareholder in MPG.

MPG has also entered into a conditional agreement with Westpac New Zealand Limited (Westpac) for a new

three year facility (the Banking Refinancing).

The Rights Offer, Top Up Placement and Bank Refinancing are interdependent and collectively referred to as

the Proposed Recapitalisation.

2. Key terms of the Proposed Recapitalisation

Under the Rights Offer MPG’s existing shareholders will be entitled to:

§

subscribe for 1.6 new fully paid ordinary MPG share for every one existing share held at a price of three

cents per Share (the Issue Price); and

§

subscribe for additional MPG shares under an Oversubscription Facility.

The Oversubscription Facility will allow an MPG shareholder to subscribe for any new MPG shares not taken

up by other MPG shareholders electing not to participate in the Rights Offer.

As part of the Rights Offer a selection of wholesale investors (the Wholesale Investors) have committed to

partially underwrite the Rights Offer and acquire at the Issue Price up to $5.06 million worth of Shares at

three cents per share.

As part of the Proposed Recapitalisation MPG has also entered into a binding agreement with Amari under

which Amari agrees to subscribe for enough MPG shares such that Amari holds 51% of all MPG shares on

issue post the Proposed Recapitalisation. Collectively, the total amount of equity raised by the Rights Offer

and Top Up Placement will be between $16.1 million and $23.9 million.


________________________________________________________________________________________________________________________________________________________

1

MPG has received covenant relief from MPG’s existing Banking Syndicate.



The Bank Refinancing is conditional on the implementation of the Proposed Recapitalisation and the parties

entering into a Refinancing Term Sheet. Its key terms include a total commitment of $48 million and flexible

covenants for the next 18 months. As part of the Proposed Recapitalisation MPG’s existing banking syndicate

(the Banking Syndicate) has agreed to forgive $10 million of borrowings (the Debt Forgiveness) and an

extension of the current facilities to 30 September 2025 to allow MPG time to complete the capital raising.

3. Key Conclusions

§

MPG is undercapitalised. The Proposed Recapitalisation seeks to address MPG’s capital structure and

stabilise the business. If implemented the Proposed Recapitalisation will substantially reduce debt and

improve MPG’s ability to conduct its business effectively. The uncertainty regarding MPG’s ability to

continue as a going concern will abate, making MPG more stable for customers and employees.

§

The Proposed Recapitalisation will improve the financial position of MPG. The binding commitments

from Amari and the Wholesale Investors mean that if MPG proceeds with the Proposed Recapitalisation,

the Company will raise at least $16.1 million. If this amount is raised MPG’s borrowings will reduce to a

level such that the Company can operate under the financial covenants proposed under the Bank

Refinancing, assuming MPG can achieve its anticipated increase in EBITDA. Under the terms of the Bank

Refinancing as more capital is raised, the banking facility will decrease, and MPG will have additional

headroom to operate within its financial covenants.

§

If the Proposed Recapitalisation is not implemented, MPG will continue to be undercapitalised.

The Banking Syndicate may elect to extend the existing facilities beyond 30 September 2025. However,

there is no assurance that this will occur and, if it does, it is highly likely to be conditional on MPG

undertaking another capital raising process.

MPG shareholders need to be aware that continuing to pursue capital raising solutions will come at a

cost, not only in terms of the meaningful distraction for senior management, but also as time passes

the confidence in MPG as an investment proposition is likely to be further compromised, which creates

uncertainty with existing customers, suppliers and employees.

There is no guarantee that MPG would be able to raise equity on better terms than the Proposed

Recapitalisation and at some point, there is the possibility of a receiver being appointed if no other

capital raising solutions can be secured. Under a potential receivership scenario there would be limited

prospect of any capital being returned to shareholders.

§

Amari will be issued with new MPG shares such that it will own 51% of the Company post the

Proposed Recapitalisation. Owning 51% of all MPG’s shares on issue enables Amari to have effective

control over the day-to-day operations of MPG, appoint new directors to the Board of MPG and control

the outcome of any ordinary resolution put to shareholders. The interests of Amari and minority

shareholders should generally be aligned. MPG directors are also required to act in the best interests

of all stakeholders and there are various provisions of the Companies Act, NZX Listing Rules and

Takeovers Code that afford minority shareholders further protection.



§

The Issue Price is below MPG’s current share price and does not include any premium for control. In

Grant Samuel’s opinion the full underlying value of MPG shares is in the range of 5.0 to 9.3 cents. This

equity value range assumes that MPG has raised what Grant Samuel believes is the capital needed to

remove the uncertainty over its ability to continue as a going concern. Shares in a listed company

normally trade at a discount to the underlying value of the whole company. The discount is typically in

the range 20-35%. The extent of the discount (if any) depends on the specific circumstances of each

company. The Issue Price represents a discount to Grant Samuel’s valuation which represents the full

underlying value and includes a premium for control. The following graph provides a comparison of

Grant Samuel’s valuation range with the:

• Issue Price;

• the closing share price as at 30 June 2025; and

• the theoretical ex-rights closing share price on 30 June 2025 (TERP) - based on the mid-point.

COMPARISON OF GRANT SAMUEL’S VALUATION RANGE WITH THE ISSUE PIRCE, LAST CLOSE PRICE AND TERP


While it is commonplace for companies to raise capital by way of a renounceable rights issue at a

discount to the current share price, the issuance is not usually accompanied by a placement that results

in a single shareholder obtaining 51% ownership. MPG shareholders may accept that outcome if voting

against the ordinary resolutions to approve the Proposed Recapitalisation could result in a more

unfavourable outcome that would materially impact shareholder value. This includes:

• eliminating the risks associated with intervention by the Banking Syndicate. In Grant Samuel’s

opinion, MPG shareholders are unlikely to receive any value for their MPG shares if the Company

is placed into receivership; and/or

• the potential benefits of the Proposed Recapitalisation are considered to outweigh the cost of

issuing shares at a discount to MPG’s current share price, including the potential future

appreciation in MPG’s share price as the uncertainty over its ability to continue as a going concern

abates.


5.0

9.3

3.0

4.7

5.1

0.0

1.0

2.0

3.0

4.0

5.0

6.0

7.0

8.0

9.0

10.0

Grant Samuel Valuation

Lo w

Grant Samuel Valuation

High

Issue PriceTERP

(m id point)

Share price

as at 30 June 2025

Cents per Share

Valuationassumes capital is raised to operate as a

going concern and includes a premium for control



§

MPG has already successfully restructured its New Zealand operations, and both its New Zealand and

Australian businesses are well positioned for growth when the market recovers.

• MPG is a leading producer of performance glass in both Australia and New Zealand. In New

Zealand it is the largest industry participant with approximately 30% market share. In Australia,

which is more fragmented, AGG’s market share is 17% making it the second largest industry

participant in the three states it operates in. MPG is well positioned in both New Zealand and

Australia due to its brand, scale and reputation for service.

• In New Zealand, MPG has restructured its operations to reduce costs, increase production

efficiency, and deliver high levels of customer service. Overall, MPG’s management believes that

the majority of the hard work has been completed in right-sizing the business for the current

market structure and that MPG is well-placed to benefit from the increase in construction activity

that is expected to occur as economic conditions improve.

• Building code changes were introduced in key states of Australia over the past 12 months that

require greater use of, and higher standards for double glazed units (DGUs) in new builds. These

changes are expected to underpin a material increase in demand compared to historical levels

and give management confidence that AGG can achieve its forecast FY26 EBITDA.

§

Existing MPG Shareholders will be diluted due to the substantial share issue to Amari. Existing

shareholders can attempt to minimise the level of dilution by subscribing for additional new MPG shares

under the Oversubscription Facility in addition to the 1.6 new shares for every one share held

entitlement. The Rights are also renounceable, which means the holder can sell the Rights to another

investor.

2

Consequently, there are many permutations for percentage ownership that existing

shareholders may end up with as a result of the Proposed Recapitalisation. The following table

summarises the possible outcomes of the Proposed Recapitalisation at different percentages of

participation levels based on the Rights Offer take up.

CHANGE OF OWNERSHIP AND CONTROL (MILLIONS)

% OF NEW SHARES OFFERED UNDER THE RIGHTS OFFER THAT ARE

SUBSCRIBED FOR BY EXISTING MPG SHAREHOLDERS

0% 43.1% 100%

Existing shares on issue before the Proposed Recapitalisation 185.4 185.4 185.4

Total New shares issued under the Rights Offer 296.6 296.6 296.6

New shares issued to Amari under the Top Up Placement 240.5 501.7 501.7

Total shares issued 537.1 798.3 798.3

Total shares on issue after the Proposed Recapitalisation 722.5 983.7 983.7

Capital raised from shares issued at 3 cents per share ($m) $16.1

$23.9

$23.9

Other shareholders’ shareholding after the Proposed Recapitalisation % 25.7%

31.8%

49.0%

Wholesale Investors shareholding after the Proposed Recapitalisation % 23.3%

17.2%

-

Amari shareholding after the Proposed Recapitalisation % 51.0%

51.0%

51.0%

§

MPG’s share liquidity is likely to improve, despite a decrease in free float. Share trading over the last

two years has reflected very low levels of liquidity due in part to MPG’s poor financial performance and

uncertainty over its ability to continue as a going concern. The Proposed Recapitalisation will reduce

MPG’s indebtedness, which in combination with an improvement in MPG’s financial performance, may

result in higher levels of trading in MPG shares despite the lower free float.


________________________________________________________________________________________________________________________________________________________

2

The Rights can be traded via the NZX platform



§

The probability of alternative options is low. Since early 2023 MPG has spent a considerable amount

of time and resources exploring a range of capital raising initiatives to address its high debt levels. The

Proposed Recapitalisation is the outcome of negotiations with a range of potential investors and the

Banking Syndicate. At the date of this report there were no viable alternatives that would provide MPG

with the minimum capital required under the Bank Refinancing.

§

The approval of the Proposed Recapitalisation is primarily conditional on MPG shareholders’

endorsement of the ordinary resolution(s), and the outcome is binary:

• The voting thresholds to approve the ordinary resolutions are achieved. If the voting thresholds

to approve the ordinary resolutions are achieved, all other conditions are satisfied or (if capable

of waiver) waived, the Rights Offer process will commence and the Proposed Recapitalisation will

be implemented. If the Proposed Recapitalisation is implemented MPG’s shares will remain listed

on the NZSX.

• The voting thresholds to approve the ordinary resolutions are not achieved. If the voting

thresholds to approve the ordinary resolutions are not achieved, the Rights Offer process will not

commence and the status quo will remain. In those circumstances MPG will remain under

increased pressure from the Banking Syndicate.

3. Other Matters

This is a summary of Grant Samuel’s opinion. The full report from which this summary has been extracted is

attached and should be read in conjunction with this summary. A detailed assessment of the merits of the

Proposed Recapitalisation is outlined in section 5 of this report. Grant Samuel’s opinion is to be considered

as a whole. Selecting portions of the analyses or factors considered by it, without considering all the factors

and analyses together, could create a misleading view of the process underlying the opinion. The preparation

of an opinion is a complex process and is not necessarily susceptible to partial analysis or summary.

Grant Samuel has not been engaged to provide a recommendation to shareholders in relation to the

Proposed Recapitalisation. In any event, the decision whether to vote for or against the Proposed

Recapitalisation is a matter for individual shareholders, based on their own views as to value, their

expectations about future market conditions and their particular circumstances including risk profile,

liquidity preference, investment strategy, portfolio structure and tax position. Shareholders who are in

doubt as to the action they should take in relation to the Proposed Recapitalisation should consult their own

professional adviser.

Similarly, it is a matter for individual shareholders as to whether to buy, hold or sell securities in MPG. These

are investment decisions upon which Grant Samuel does not offer an opinion and are independent of a

decision on whether to vote for the Proposed Recapitalisation. Shareholders should consult their own

professional adviser in this regard.

GRANT SAMUEL & ASSOCIATES LIMITED

8 August 2025


1


TABLE OF CONTENTS

1 Te r m s o f t h e P r o p o s e d R e c a p i t a l i s a t i o n ______________________________________________________ 3

1.1 Background and Transaction Terms ____________________________________________________ 3

1.2 Terms of the Proposed Recapitalisation ________________________________________________ 4

1.3 Timing of the Proposed Recapitalisation ________________________________________________ 5

2 Scope of the Report ______________________________________________________________________ 6

2.1 Purpose of the Report ______________________________________________________________ 6

2.2 Basis of the Evaluation ______________________________________________________________ 8

2.3 Approach to Valuation ______________________________________________________________ 8

2.4 Profile of Amari ____________________________________________________________________ 9

3 Industry Overview ______________________________________________________________________ 10

3.1 Overview of the Industry Structure ___________________________________________________ 10

3.2 Overview of Key Market Participants __________________________________________________ 11

3.3 Overview of Key Industry Dynamics ___________________________________________________ 13

4 Profile of MPG _________________________________________________________________________ 16

4.1 Overview ________________________________________________________________________ 16

4.2 New Zealand Overview _____________________________________________________________ 16

4.3 AGG Overview ____________________________________________________________________ 20

4.4 MPG Financial Performance _________________________________________________________ 22

4.5 MPG Forecast Financial Performance _________________________________________________ 24

4.6 MPG Financial Position _____________________________________________________________ 26

4.7 MPG Cash Flow ___________________________________________________________________ 28

4.8 MPG Capital Structure and Ownership ________________________________________________ 29

4.9 MPG Share Price Performance _______________________________________________________ 29

5 Merits of the Proposed Recapitalisation ____________________________________________________ 32

5.1 Rationale for the Proposed Recapitalisation ____________________________________________ 32

5.2 Ownership and Control _____________________________________________________________ 35

5.3 Evaluation of the Issue Price ________________________________________________________ 38

5.4 Assessment of participating in the Rights Offer __________________________________________ 40

5.5 Liquidity ________________________________________________________________________ 42

5.6 The likelihood of an alternative offers or transactions ____________________________________ 42

5.7 Possible outcomes of the Ordinary Resolutions _________________________________________ 43

6 Appraisal of the potential issuance of shares to MPG directors __________________________________ 44

7 Valuation of MPG _______________________________________________________________________ 46

7.1 Preferred Methodology ____________________________________________________________ 46

7.2 Summary ________________________________________________________________________ 47

7.3 Earnings Multiple Analysis __________________________________________________________ 49

8 Investment Decision ____________________________________________________________________ 46


2


GLOSSARY

TERM DEFINITION

5R

5R Solutions Limited

AGG Australian Glass Group

Amari Amari Metals Australia Pty

Banking Syndicate The existing Banking Syndicate

Contractors Commercial construction firms

Crescent Crescent Capital Partners

DCF Discounted cash flow

Debt Forgiveness The forgiveness of $10.0 million of borrowings

DGUs Double Glazing Units

DIFOT Delivery In Full On Time

EBIT Earnings before interest and tax

EBITDA Earnings before interest, tax, depreciation and amortisation

Fabricators Glass window and door fabricators

FY[XX] The financial year ended 31 March 20[XX]

FY[XX] The financial year ending 31 March 20[XX]

Grant Samuel Grant Samuel & Associates Limited

IGUs Insulating glass units

Issue Price

The price of the Right is three cents per share

Merchants Glass merchants

MPG or the Company Metro Performance Glass Limited

NBIO Non binding indicative offer

NCC National Construction Code

NSW New South Wales

NZX Listing Rules Means the listing rules of the NZX Main Board and Debt Market operated by NZX

Oceania Oceania Glass

Oversubscription Facility

The ability for MPG shareholders to subscribe for additional Rights capped at the greater of:

• new Shares equal to the greater of 100% of their Rights entitlement;

• $25,000 of new MPG shares at three cents per share.

Proposed Recapitalisation

The Rights Offer, Top Up Placement and Bank Refinancing

R&M Repairs and maintenance

SGUs Single glazed units

Shortfall Shares Shares not taken up by existing MPG shareholders

The Bank Refinancing A new three-year banking facility

The Rights Offer

A $8.9 million pro rata renounceable rights offer to eligible, existing MPG shareholders. The Rights

issue is at a ratio of 1.6 new shares for every 1 existing share.

Top Up Placement

A top-up placement of MPG ordinary shares to Amari that enables Amari to achieve a 51%

shareholding in MPG

Total Commitment A total commitment $48.0 million

Whiting Richard Whiting Colburn

Wholesale Investors

Wholesale investors that have committed to partially underwrite of the Right Offer and acquire at

the Issue Price up to $5.06 million of Shortfall Shares

Wholesale Investors Underwrite

The commitment to partially underwrite of the Right Offer up to $5.06 million of Shortfall Shares


3


1 Terms of the Proposed Recapitalisation

1.1 Background

Metro Performance Glass Limited (MPG or the Company) is a major glass manufacturer and processor in

New Zealand and Australia. The Company was listed on the New Zealand Stock Exchange (NZX) and

Australian Securities Exchange (ASX) in 2014 with a market capitalisation of NZ$314 million, or NZ$1.70 per

share. After the listing MPG proceeded to make several small bolt-on acquisitions in New Zealand and then

expanded into Australia with the acquisition of Australian Glass Group (AGG) for NZ$47.5 million in late 2016.

A combination of these acquisitions, operational improvements and increased activity in the housing and

commercial construction markets resulted in MPG achieving year-on-year revenue and EBITDA growth from

2014 to 2017.

Unfortunately, AGG’s performance declined following its acquisition and MPG reported trading losses

(including the impairment of intangible assets) for AGG in FY19 to FY20. In response, MPG’s management

initiated a turnaround plan, which resulted in better trading results in FY21 and FY22 and a return to

profitability in FY23.

Coinciding with the decline in AGG’s performance in 2018, Profile Group Limited (Profile Group) - the owner

of Architectural Profiles Limited (APL) - announced that it was establishing a double-glazing manufacturing

business called Architectural Glass Products Limited (AGP). AGP built a new glass manufacturing facility in

Waikato and in doing so Profile Group became a vertically integrated glass and window manufacturing

operation when the new facility became operational in 2020.

Prior to the formation of AGP, APL’s fabricators were collectively MPG’s largest source of revenue. The loss

of large numbers of APL’s fabricators business and increased competition from AGP led to a material decline

in MPG’s market share in New Zealand from over 50% in 2019 to approximately 30% today. MPG reported

earnings before interest, tax and abnormal items (EBIT) of $23.2 million in FY20. The structural change in the

New Zealand glass industry in combination with challenging market conditions in Australia and New Zealand

has led to MPG reporting progressively lower earnings each year since FY20, culminating in an EBIT loss

before abnormal items of $0.6 million in FY25. MPG’s share price has deteriorated from $0.85 per share in

November 2018 to a low of $0.04 per share over the last 12 months.

MPG’s acquisition of AGG was substantially funded by new debt and MPG’s net bank borrowings increased

to NZ$94.5 million by mid 2017. While MPG was able to reduce its bank borrowings following the acquisition

of AGG its net debt level was high relative to its declining earnings

3

.

MPG undertook several initiatives to address its progressively declining financial performance and position,

including:

§

undertaking various strategic reviews to simplify the business model, focus on production efficiency and

improve customer service;

§

implementing cost-out initiatives including the closure of glass production facilities;

§

initiating a sale process for AGG in February 2023 in order to reduce debt. The sale process for AGG

was extensive and led to detailed discussions with a preferred party who made a revised offer for the

business in May 2024. At that point, MPG’s board decided to retain AGG and progress a capital raise to

reduce debt; and

§

refreshing the Board of Directors and senior management.

The continued deterioration in its financial performance since FY20 has required regular covenant relief from

MPG’s existing Banking Syndicate (the Banking Syndicate). In FY25 revenue and profitability declined despite

MPG achieving operational improvements and maintaining its market share. The decline was largely due to

________________________________________________________________________________________________________________________________________________________

3

MPG reported net debt of $66.7 million as at 31 March 2020.


4


the continuing cyclical downturn in construction activity and low levels of activity in the housing and

commercial construction markets. However, the trading loss in FY25 resulted in MPG’s net debt increasing

to $60 million in 2025.

Over the last 12 months MPG’s Board has focussed on raising capital to reduce debt and has engaged with

several potential investors in an attempt to raise capital and it has also been in takeover discussions with

Viridian (which is subject to Commerce Commission approval).

On 1 July 2025 MPG announced that the capital raising process has led to a proposal to raise at least $15

million of equity and reduce its bank borrowings by means of:

§

a $8.9 million pro rata renounceable rights offer to eligible, existing MPG shareholders (the Rights Offer);

and

§

a top-up placement of MPG ordinary shares (the Top Up Placement) to Amari Metals Australia Pty

Limited (Amari). Amari is not currently a shareholder in MPG.

MPG has also entered into a conditional agreement with Westpac New Zealand Limited (Westpac) for a new

three-year facility (the Bank Refinancing). Key terms of the Bank Refinancing include:

§

a minimal capital raise of $15.0 million;

§

the same pricing as its current facility;

§

flexible covenants for the first 18 months to give time for MPG to increase its earnings; and

§

a total facility commitment $48.0 million (the Total Commitment).

The Rights Offer, Top Up Placement and Bank Refinancing are interdependent and are collectively referred

to as the Proposed Recapitalisation.

1.2 Terms of the Proposed Recapitalisation

Under the Rights Offer MPG’s existing shareholders will be entitled to:

§

subscribe for 1.6 new fully paid ordinary MPG share for every one existing share held at a price of three

cents per Share (the Issue Price); and

§

subscribe for additional MPG shares under an Oversubscription Facility.

The Oversubscription Facility will allow an MPG shareholder to subscribe for any new MPG shares not taken

up by other MPG shareholders electing not to participate in the Rights Offer.

If MPG shareholders do not subscribe for all the shares offered to them there will be a shortfall of shares

taken up under the Rights Offer (the Shortfall Shares).

As part of the Rights Offer a selection of wholesale investors (the Wholesale Investors) have committed to

partially underwrite the Rights Offer and acquire up $5.06 million of Shortfall Shares at the Issue Price (the

Wholesale Investors Underwrite). The Wholesale Investors include:

§

Simon Bennett, MPG’s Executive Director, who has committed to invest up to $1 million; and

§

Pramod Khatri, a Director of MPG, who has committed to invest up to $0.2 million.

As part of the Rights Offer MPG has also entered into a binding agreement with Amari under which Amari

agrees to:

§

subscribe for any remaining Shortfall Shares not taken up under the Wholesale Investors Underwrite;

and


5


§

after completion of the Rights Offer, subscribe for new shares under the Top Up Placement at a price

of three cents per share such that Amari holds 51% of all MPG shares on issue post the Proposed

Recapitalisation.

Collectively, the total amount of equity raised by MPG under the Rights Offer and Top Up Placement will be

between $16.1 million and $23.9 million under all scenarios. Amari will own 51% of all the MPG ordinary

shares on issue post the Proposed Recapitalisation. The amount of capital raised by MPG and the amount

invested by Amari is dependent on the level of participation by MPG shareholders in the Rights Offer. One of

three possible outcomes will occur if the Proposed Recapitalisation takes place:

§

if MPG shareholders do not subscribe for any shares under the Rights Offer, the Company will raise a

total of $16.1 million;

§

if MPG shareholders subscribe for less than approximately $3.8 million of new MPG shares under the

Rights Offer, the Company will raise an amount between $16.1 million and $23.9 million; or

§

if either MPG shareholders or a combination of MPG shareholders and the Wholesale Investors take up

all the shares offered under the Rights Offer, the Company will raise $23.9 million.

As part of the Proposed Recapitalisation MPG’s existing banking syndicate (the Banking Syndicate) has

agreed to forgive $10 million of borrowings (the Debt Forgiveness) and an extension of the current facilities

to 30 September 2025 to allow MPG the time needed to complete the capital raising.

1.3 Timing of the Proposed Recapitalisation

The timetable of the Proposed Recapitalisation is summarised below:

PROPOSED RECAPITALISATION TIMELINE

DATES

Offer document / notice of meeting release date 11 August

Shareholder meeting and vote 26 August

Rights trading 1 September to 5 September

Offer closes 12 September

Shortfall applications / underwriting commitments announced 16 September

Settlement of the Proposed Recapitalisation 16 September

MPG

To proceed, the Proposed Recapitalisation requires the prior approval of MPG’s shareholders. There will be

three ordinary resolutions to be voted on and all resolutions must be passed in order for any of them to be

effective:

§

Resolution 1 - approval under the Takeovers Code for Amari to acquire greater than 20% of the Shares.

§

Resolution 2 - approval under NZX Listing Rule 4.2.1 for the issue of new MPG shares, which is greater

than 15% of MPG’s shares on issue (i.e. the 15% placement capacity); and

§

Resolution 3 - approval under NZX Listing Rule 5.2.1 for the issue of new MPG shares to Simon Bennett

and Pramod Khatri as a related party of MPG under the Wholesale Investors Underwrite.

The Shareholder Meeting to consider the Proposed Recapitalisation is scheduled for 26 August 2025.

The Proposed Recapitalisation is also conditional upon MPG and Westpac entering into the Refinancing

Terms Sheet in the form agreed in writing by Amari (acting reasonably).


6


2 Scope of the Report

2.1 Purpose of the Report

The Directors of MPG have engaged Grant Samuel & Associates Limited (Grant Samuel) to prepare an

Independent Adviser’s Report (under the Takeovers Code) and an Independent Appraisal Report (under the

NZX Listing Rule 7.8.8) to assist MPG shareholders in appraising the implications of the Proposed

Recapitalisation.

A copy of this report will accompany the Notice of Meeting in relation to the Proposed Recapitalisation to be

sent to all MPG shareholders. In addition to the Grant Samuel report, the Notice of Meeting will contain

other information that the MPG Board considers will assist shareholders in evaluating the Proposed

Recapitalisation.

For the purposes of the notice of meeting to consider the Proposed Recapitalisation Grant Samuel has

incorporated the specific reporting requirements of the Takeovers Code and NZX Listing Rules into a single

report. The basis of assessment is discussed in more detail in Section 2.1.1 and 2.1.2 below.

Grant Samuel is independent of MPG, Amari, Simon Bennett and Pramod Khatri and has had no involvement

with, or interest in, the outcome of the Proposed Recapitalisation.

Grant Samuel issues this Independent Adviser’s Report and Independent Appraisal Report to the non-

associated Directors for the benefit of the non-associated Shareholders to assist them in forming their own

opinion on whether to vote for or against ordinary Resolution 1 and 3.

The report should not be used for any purpose other than as an expression of Grant Samuel’s opinion

regarding the Proposed Recapitalisation. This report should be read in conjunction with the Qualifications,

Declarations and Consents outlined at Appendix D.

2.1.1 Requirements of the Takeovers Code

The Takeovers Code came into effect in 2001, replacing the New Zealand Stock Exchange Listing Rules and

the Companies Amendment Act 1963 requirements governing the conduct of company takeover activity in

New Zealand. The Takeovers Code seeks to ensure that all shareholders are treated equally and on the basis

of proper disclosure are able to make informed decisions on shareholding transactions that may impact on

their own holdings.

MPG is a Code Company for the purposes of the Takeovers Code. Rule 6 of the Takeovers Code, the

fundamental rule, states that a person (along with its associates) who holds or controls:

a) less than 20% of the voting rights in a code company may not become the holder or controller of an

increased percentage of the voting rights in the code company unless, after that event, that person

and that person's associates hold or control in total not more than 20% of the voting rights in the code

company;

b) 20% or more of the voting rights in a code company may not become the holder or controller of an

increased percentage of the voting rights in the code company.

Rule 7 of the Takeovers Code sets out the exceptions to the fundamental rule. Rule 7 states that a person

may become the holder or controller of an increased percentage of the voting rights in a code company under

the following circumstances:

a) by an acquisition under a full offer;

b) by an acquisition under a partial offer;


7


c) by an acquisition by the person of voting securities in the code company or in any other body

corporate from one or more other persons if the acquisition has been approved by an ordinary

resolution of the code company in accordance with the code;

d) by an allotment to the person of voting securities in the code company or in any other body

corporate if the allotment has been approved by an ordinary resolution of the code company in

accordance with the code;

e) if:

(i). the person holds or controls more than 50%, but less than 90%, of the voting rights in the code

company; and

(ii). the resulting percentage held by the person does not exceed by more than 5 the lowest

percentage of the total voting rights in the code company held or controlled by the person in the 12-

month period ending on, and inclusive of, the date of the increase;

f) if the person already holds or controls 90% or more of the voting rights in the code company.

The allotment of shares to Amari would result in Amari owning more than 20% of the issued shares in MPG

and accordingly requires an ordinary resolution of MPG shareholders to proceed on which Amari and

associates may not vote.

The Takeovers Code requires that the notice of meeting provided to MPG shareholders to consider the Share

Issue resolution captured by Rule 7(d) must be accompanied by an Independent Adviser's Report (that

complies with Rule 18) on the merits of the Proposed Recapitalisation, having regard to the interests of the

persons who may vote to approve it.

2.1.2 Requirements of the NZX Listing Rules

MPG Directors Simon Bennett and Pramod Khatri have committed to invest in the capital raising via the

Wholesale Investors Underwrite. They are each defined as a related party of MPG under NZX Listing Rule

5.2.1 and accordingly an NZX Appraisal Report is required under NZX Listing Rule 7.8.8.

Pursuant to Listing Rule 7.10.2 the Appraisal Report is required to:

§

be addressed to the Directors of MPG who are not, and are not associated with, a relevant Associated

Person (which is Simon Bennett and Pramod Khatri);

§

be expressed to be for the benefit of the shareholders of MPG not associated with Simon Bennett and

Pramod Khatri;

§

state whether or not in the opinion of Grant Samuel the consideration and the terms and conditions of

the Share Issue to Simon Bennett and Pramod Khatri are “fair” to MPG’ shareholders (other than those

associated with Simon Bennett and Pramod Khatri);

§

state whether or not in Grant Samuel’s opinion the information to be provided by MPG to its

shareholders is sufficient to enable holders of those shares to understand all the relevant factors, and

make an informed decision in regard to the fairness opinion;

§

state whether Grant Samuel has obtained all information which it believes desirable for the purposes

of preparing the report, including all relevant information which is or should have been known by any

director of MPG and made available to the directors;

§

state any material assumptions on which Grant Samuel’s opinion is based; and

§

state any term of reference which may have materially restricted the scope of the report.


8


2.2 Basis of the Evaluation

The term “merits” as used in Rule 18 of the Takeovers Code has no legal definition in New Zealand either in

the Takeovers Code itself or in any statute dealing with securities or commercial law.

Similarly, the term “fair” as used in Listing Rule 7.8.8 has no legal definition in New Zealand either in the NZX

Listing Rules themselves or in any statute dealing with securities or commercial law, although over time a

commonly accepted meaning has evolved.

NZX Listing Rules 7.10.2 requires that the Appraisal Report evaluates whether the issue price and other terms

of the Share Issue are fair. The terms and conditions of the proposed issue of shares are considered to be fair

if they are not onerous and do not adversely affect MPG’ existing shareholders.

Grant Samuel has considered that an assessment of the merits of the Proposed Recapitalisation is a broader

test than “fair”.

Grant Samuel has evaluated the Proposed Recapitalisation by reviewing the following factors:

§

reviewing the current trading conditions for MPG and the timing and circumstances surrounding the

Proposed Recapitalisation;

§

assessing the potential impact of the Proposed Recapitalisation on MPG’ financial position;

§

assessing the potential impact of the Proposed Recapitalisation on the strategic direction of MPG;

§

assessing the solvency risk and liquidity for MPG if the Proposed Recapitalisation is not approved by the

shareholders;

§

the effect on control of the MPG;

§

evaluating the dilutionary impact on MPG’s share price;

§

evaluating the value of the Top Up Placement and Rights Issue with comparison to the market price of

MPG’ shares;

§

evaluating the estimated value range of MPG and the price of the Proposed Recapitalisation when

compared to that estimated value range;

§

assessing the impact of the Proposed Recapitalisation on the liquidity of MPG’ shares;

§

assessing the impact of the Proposed Recapitalisation on the existing shareholder’s holdings including

the impact of participating in the Rights Issue; and

§

assessing the likelihood of an alternative offer and alternative transactions.

2.3 Approach to Valuation

Grant Samuel has estimated the value range of MPG with reference to its full underlying value. In Grant

Samuel’s opinion the price to be paid under a full takeover should reflect the full underlying value of the

company. The support for this opinion is twofold:

§

the Takeovers Code’s compulsory acquisition provisions apply when the threshold of 90% of voting

rights has been reached. In this instance, the Takeovers Code seeks to avoid issues of premiums or

discounts for minority holdings by providing that a class of shares is to be valued as a whole, with each

share then being valued on a pro rata basis. In other words, a minority shareholder is to receive its

share of the full underlying value. Grant Samuel believes that the appropriate test for fairness under a

full or partial takeover offer where the offeror will gain control is the full underlying value, prorated

across all shares. The rationale for this opinion is that it would be inconsistent for one group of minority

shareholders, those selling under compulsory acquisition, to receive a different price under the same

offer from those who accepted the offer earlier; and


9


§

under the Takeovers Code the acquisition of more than 20% of voting rights in a “code” company can

only be made under an offer to all shareholders unless the shareholders otherwise give approval. As a

result, a controlling shareholding (generally accepted to be no less than 40% of the voting rights) cannot

be transferred without the acquirer making an offer on the same terms and conditions to all

shareholders (unless shareholders consent). Prior to the introduction of the Takeovers Code some

market commentators held the view that where a major shareholder had a controlling shareholding,

any control premium attached only to that shareholding. One of the core foundations of the Takeovers

Code is that all shareholders be treated equally. In this context, any control premium is now available

to all shareholders under a takeover offer (in a scenario where an offeror will gain control), regardless

of the size of their shareholding or the size of the offeror’s shareholding at the time the offer is made.

Accordingly, Grant Samuel is of the opinion that not only because shares acquired under a compulsory

acquisition scenario will receive a price equivalent to full underlying value, but because the control premium

is now available to all shareholders, the share price under either a full or partial takeover offer where the

offeror will gain control should be within or exceed the prorated full underlying valuation range of the

company.

MPG has been valued at fair market value, which is defined as the estimated price that could be realised in

an open market over a reasonable period of time assuming that potential buyers have full information.

Grant Samuel’s opinion is to be considered as a whole. Selecting portions of the analyses or factors

considered by it, without considering all the factors and analyses together, could create a misleading view of

the process underlying the opinion. The preparation of an opinion is a complex process and is not necessarily

susceptible to partial analysis or summary. For the avoidance of doubt, appendices A to D form part of this

report.

2.4 Profile of Amari

Amari is private company which owns and operates a network of specialised metals distribution businesses

across Australia. Amari also has common ownership with three businesses serving similar industries in New

Zealand.

In Australia Amari owns Atlas Steels - Australasia’s largest supplier of stainless and specialty steel products,

which includes stainless steel sheets, coils and plates, stainless steel tubes pipes, fittings and aluminium

sheets and plates. Atlas Steels operates in five states in Australia across eight locations with a focus on

products for the building and infrastructure sectors.

The three New Zealand related businesses are:

§

McKechnie Aluminium (which includes the Omega Window Systems Division) - a provider of extruded

aluminium products to the building industry and an aluminium window and door supplier throughout

New Zealand in the residential and commercial sectors;

§

Wakefield Metals - New Zealand’s leading importer and distributor of various metals including

aluminium, brass, copper, stainless steel, steel, zinc and other speciality products. Major market sectors

include building and construction, white goods, marine, transport, electrical, dairy and wine. Wakefield

Metals uses the Amari global network to source and provide logistics services for manufacturers, and

§

New Zealand Tube Mills - the leading manufacturer of stainless and carbon steel tubes.


10


3 Industry Overview

3.1 Overview of the Industry Structure

MPG operates in the flat glass processing industry in New Zealand and Australia which includes

manufacturing, cutting, grinding, polishing, heat treatment and laminating of glass materials. Processed glass

is sold to downstream manufacturers and retailers of construction products such as windows, doors,

tabletops and kitchens.

The industry structure in New Zealand and Australia is summarised below. MPG’s position in the market is

as a domestic glass processor but it also provides glazing services in New Zealand.

INDUSTRY STRUCTURE


Grant Samuel analysis

The following comments are relevant when reviewing the table above:

§

Float glass (a sheet of glass made by floating molten glass on a bed of molten metal) is no longer

manufactured in New Zealand or Australia. The last float glass manufacturing plant in Australia

operated by Oceania Glass (Oceania) was closed in March 2025 following approximately 50 years of

operation. In New Zealand, the last domestic float glass line was closed in 1991 following 18 years of

operation. There are approximately 450 float glass lines globally with the largest manufacturers being

based in China, Europe and North America.

4


§

Float glass is converted by domestic processors into:

• insulating glass units (IGUs) - a multi-pane glass assembly designed to reduce heat transfer and

improve energy efficiency. IGUs typically consist of two or more panes of glass separated by a

spacer and sealed around the edges. Double Glazing Units (DGUs) is a specific type of IGU that

contains two panes of glass and is the most common form of IGU.

• single glazed units (SGU) - refers to window or glass systems made of just one pane of glass without

any insulating layers.

§

Processed glass is primarily sold by glass processors to:

• glass window and door fabricators (Fabricators), who integrate glass with joinery to sell assembled

products to builders and homeowners. Fabricators are the largest customer segment for DGUs.

• glass merchants (Merchants), who resupply processed glass direct to end users providing SGUs

and glazing and installation services.

________________________________________________________________________________________________________________________________________________________

4

National Glass Association.

Offshore Float

Glass

Manufacturers

Domestic Glass

Processors

Offshore Glass

Processors

Glass Window and

Door Fabricators

Glass Merchants

and Glaziers

Residential

Builders and

Commercial

Construction Firms

Homeowners,

Builders and major

projects


11


• commercial construction firms (Contractors), who purchase glass for building facades and single

glass products. For large projects with long lead times, the Contractor will typically source product

from an overseas glass processor where this is more cost competitive.

The flat glass processing market in New Zealand and Australia is considered a just-in-time manufacturing

market that benefits from investment in automation and efficient systems and processes. Window

manufacturers and glaziers generally expect a three-day turnaround from submitting an order to delivery.

The geographical spread of the market in New Zealand and Australia means that having a strong distribution

network is necessary to meet the short lead time expectations. Currently there are limited processed glass

imports into New Zealand.

Glass is generally installed in the later stages of construction. MPG’s experience is that demand for residential

glass typically lags the issuance of new dwelling building consents by between 6-12 months.

A typical new house has more than 20 windows and may also have a glass splashback, shower screens,

mirrors and a balustrade. The construction industry in New Zealand and Australia does not have broadly

accepted standardised window sizes and specifications.

3.2 Overview of Key Market Participants

The following table provides an overview of the key participants in the glass processing markets in New

Zealand and Australia:

OVERVIEW OF KEY MARKET PARTICIPANTS

COMPANY NEW ZEALAND AUSTRALIA DESCRIPTION

MPG Yes Yes § Refer section 4

Viridian Yes Yes § Largest glass processor in Australasia.

§ Reported revenues of A$220m for the year ended June 2024.

§ Majority owned by private equity firm Crescent Capital Partners

(Cresent).

AGP/APL Yes - § AGP operates a double-glazing manufacturing business in

Cambridge, New Zealand.

§ AGP is part of Profile Group, which provides window and door

systems throughout New Zealand. Profile Group businesses

include First, Altherm and Vantage which have more than 80

fabricators.

FMI Yes Yes § Fairview Metal Industries (FMI) Building Solutions owns two glass

processing plants in Australia (Melbourne and Sydney) and two in

New Zealand (Auckland and Christchurch).

§ FMI operates two Fabricators - Fairview and Next. Fairview and

Next have approximately 50 aligned fabricators.

G James - Yes § One of Australia’s biggest glass, aluminium and window systems

manufacturers.

§ Exports to New Zealand.

Grant Samuel analysis

The following comments are relevant when reviewing the table above:

§

In New Zealand, the emergence of AGP as a major player in the glass processing market has been

disruptive to both MPG and Viridian. Since AGP launched in 2020 MPG’s market share and revenue

have declined. Over this period AGP has also taken market share off smaller competitors. MPG and

AGP now represent approximately 60% of the total market.


12


MPG NEW ZEALAND MARKET SHARE (ESTIMATE)


MPG Estimates

§

The majority of MPG’s market share was lost due to AGP providing products to APL fabricators, which

used to be a major customer of MPG.

§

The other main fabricators in New Zealand are FMI and Altus which represent a large proportion of New

Zealand’s window sales (behind APL). Recently, FMI has two glass processing plants in New Zealand

and it recently purchased two glass processing plants in Australia.

§

In Australia AGG primarily provides products to window fabricators and it is the second largest

manufacturer of processed glass with approximately 17% market share in the states that it operates in

- Victoria, NSW and Tasmania. The largest operator in these states is Viridian which has a market share

of approximately 33%. The Australian industry is fragmented with a small number of operators of scale

and a significant number of small-scale IGU manufacturers, most of which are regionally based and

produce primarily for their local markets.

AGG MARKET SHARE IN SOUTH-EAST AUSTRALIA (IGUS MANUFACTURED) (ESTIMATE)


MPG based on its own internal research.

30%

29%

22%

9%

6%

14%

MPG market share 50% + prior

to AGP entry in 2020

0.0%

10.0%

20.0%

30.0%

40.0%

50.0%

60.0%

MPGAGPViridianFMIGlass TeamOther

Market Share (%)

33%

17%

7%

9%

8%

6%

20%

0.0%

5.0%

10.0%

15.0%

20.0%

25.0%

30.0%

35.0%

ViridianAGGSouthern StarGlassworksG JamesJeldwenOther

Market Share (%)


13


3.3 Overview of Key Industry Dynamics

Demand for performance glass is driven by a range of factors including the level of residential and non-

residential building activity as well as changing building and insulation standards.

3.3.1 Building Activity

New Zealand Residential Activity

The following chart shows the number of new homes consented in New Zealand for the years ended May

2016 to 2025. Consents for the year to May 2025 of 33,530 homes was 34% down from the peak in the year

to May 2022 of 51,015 homes.

NUMBER OF NEW DWELLINGS CONSENTED IN NEW ZEALAND OVER THE LAST 10 YEARS (000) (YEAR TO MAY 2025)


Source: Statistics NZ

The proportion of consents that were multi-unit has increased from 28% in the year to May 2016 to 53% in

the year to May 2025, highlighting the trend towards the development of multi-unit homes.

Residential building activity in New Zealand remains subdued with weak economic activity, the impact of

higher interest rates and building costs impacting on activity levels. Market commentators note that a floor

may have been reached in residential construction activity and that a gradual recovery can be expected from

late 2025 helped by declining interest rates and improving market sentiment. Demand for performance glass

generally lags consents by six to twelve months. Based on consent data in 2025 this suggests that demand

for performance glass in New Zealand will remain subdued in FY26.

New Zealand Building and Construction Outlook

The National Construction Pipeline Report 2024 provides a six year forward view of national building and

construction activity to 2029. Highlights from the report include:

§

total construction activity forecast to decrease to $55.1 billion in 2025 down from $60.8 billion in 2023

and $55.6 billion in 2024;

§

non-residential activity is forecast to fall in 2024 to $11.8 billion, following a peak in 2023 of $13.7 billion.

Intentions data suggest there remains a significant pipeline and non-residential activity will return to

$13.3 billion by the end of 2029; and

§

nationally, new dwelling consents will fall to a low of 30,000 in 2025 and is then forecast to increase

through to 2029.

28.4

30.6

32.6

34.7

37.0

43.5

51.0

45.2

34.9

33.5

0

10

20

30

40

50

60

2016201720182019202020212022202320242025

Thousands of Units Consented (000s)

Multi-unit homesStand-alone houses


14


The following chart shows the forecast value of residential and non-residential construction activity in New

Zealand for the years ended December 2022 and 2023, together with the forecast for the years ending

December 2024 to 2029:

HISTTORICAL AND FORECAST VALUE OF RESIDENTIAL AND NON-RESIDENTIAL BUILDING ACTIVITY IN NEW ZEALAND

TO 2029 ($ BILLIONS)


Source: MBIE National Construction Pipeline Report December 2024

Australia Residential Activity

The following chart shows the number of residential dwelling units approved in Australia for the years ended

May 2016 to May 2025. Approvals for the year to May 2025 of approximately 180 units was 24% down from

the peak in the year to May 2016 and 15% down from the recent peak in May 2021.

NUMBER OF DWELLING UNITS APPROVED IN AUSTRALIA (000S)


Source: Australian Bureau of Statistics


34.4

32.9

30.4

28.9

30.9

34.4

33.9

35.4

12.5

13.7

11.8

12.6

12.4

12.8

13.0

13.3

46.9

46.6

42.2

41.5

43.3

47.2

46.9

48.7

0

10

20

30

40

50

60

2022A2023A2024F2025F2026F2027F2028F2029F

Vlaue of NZ Construction Activity (NZ$billions)

ResidentialNon-residential

238

223

231

192

172

212

207

179

164

180

0

50

100

150

200

250

300

2016201720182019202020212022202320242025

Thousands of Dwelling Units Approved

(000s)


15


Australia Building and Construction Outlook

The following chart shows the forecast value of residential and non-residential construction activity in

Australia for the years ended March 2019 to 2025, together with the forecast for the years ending March

2026 and 2027:

HISTORICAL AND FORECAST VALUE OF RESIDENTIAL AND NON-RESIDENTIAL BUILDING ACTIVITY IN AUSTRALIA TO

2027 ($ BILLIONS)

Source: Australian Bureau of Statistics. Building Activity (Residential and Non-residential) Value of work done. Australian Construction

Industry Forum (ACIF) Construction Market Report used for forecasts.

ACIF noted that residential building has turned around with the recovery gathering momentum. Most of this

has been in stand-alone houses which historically have responded quickly to cyclical changes. The forecasts

for residential building indicate a slow recovery phase with 1% growth in 2025, increasing to 3% in 2026 and

2027.

Non-residential building activity is forecast to contract by 5% in 2025 reflecting poor leading indicators

regarding business investment and building approvals. Interest rate reductions and improved business

demand are expected to lift activity in 2026 and 2027.

3.3.2 Changing Insulation Standards

Changing insulation standards are supporting growth in DGUs.

The Australian Government issued changes to its National Construction Code (NCC) which, in certain areas,

now require windows with certain thermal properties, requiring double glazing to meet them. MPG has

observed the following impacts:

§

New South Wales (NSW) - the change in the NCC was implemented in October 2023. Despite declining

building activity, demand for double glazing increased approximately 9-12 months after the NCC

changes came into effect. NSW penetration for double glazing in FY24 was 18%. Following the impact

of the NCC penetration lifted to 28% and this is expected to increase to 44% in FY26, then further to

approximately 60% over the following two years

5

; and

§

Victoria - the change in the building code was implemented in May 2024. This could result in a ~50%

increase in demand based on NSW experience, although further investment in manufacturing capacity

by AGG would be required to fully capture this increased level of demand.

New Zealand changed its building code in 2007 and since then IGU has become the standard for residential

construction in New Zealand.

________________________________________________________________________________________________________________________________________________________

5

Source: MetroGlass Potential Investor Presentation dated May 2025.

104

94

90

94

90

92

94

97

100

53

56

55

56

58

62

60

61

61

157

150

146

149

148

153

155

158

162

0

20

40

60

80

100

120

140

160

180

20192020202120222023202420252026F2027F

ResidentialNon-residential


16


4 Profile of MPG

4.1 Overview

MPG manufactures high-performance glass, primarily selling to window manufacturers for use in new

residential construction and renovations. MPG also provides related services including glazing to the New

Zealand residential and commercial construction markets.

MPG has a network of five manufacturing facilities in New Zealand and Australia and twelve distribution or

retail sites across New Zealand.

In the financial year ending 31 March 2025 (FY25), New Zealand and Australia accounted for approximately

63% and 37% of MPG’s total revenue respectively. The proportion of total revenue generated from Australia

has increased over the five years due to revenue growth and a decline in New Zealand’s revenue. MPG’s

revenue by country from FY21 to FY25 is summarised below:

HISTORICAL REVENUE SEGMENTATION BY REGION (NZ$ MILLIONS)


Source: MPG Annual Reports

4.2 New Zealand Overview

In New Zealand MPG primarily services three customer segments:

§

Residential - providing product sales and installation services to glaziers that service the residential

market in New Zealand;

§

Commercial Glazing - providing product sales and installation services to glazing operations that service

the commercial market in New Zealand; and

§

Retrofit – providing product sales and installation services direct to the end user through MPG’s

branches throughout New Zealand and four large retrofit commercial operators.

MPG is focused on fabrication customers in New Zealand but also sells direct to residential and light

commercial customers through its branch network. MPG also has a low level of customer concentration in

New Zealand with the top 10 customers representing approximately 21% of revenue in FY25.

The allocation of sales between residential and commercial can be difficult as MPG does not always know

the end-use application. In FY25, MPG estimates that sales to the residential sector represented

approximately 82% of its revenue in New Zealand.



$180m

$178m

$187m

$160m

$134m

$52m

$58m

$77m

$80m

$80m

0

50

100

150

200

250

300

FY21FY22FY23FY24FY25

Revenue (NZ$m)

New ZealandAGG


17


MPG’s New Zealand revenue by segment from FY21 to FY25 is summarised below:

MPG NEW ZEALAND SEGMENT REVENUE GROWTH (NZ $MILLIONS)


Source: MPG Annual Reports

MPG is the largest glass processor in New Zealand with an approximate 30% market share. MPG’s market

position has been established through:

§

a national distribution network which focuses on customer service and Delivery In Full On Time (DIFOT);

§

a strong logistics capability with more than 215 service vehicles;

§

over 120 glazing (installation) staff to assist with customer service (approximately 600 employees in

total);

§

automation and processing capability to allow MPG to efficiently deliver customised products within

short lead times; and

§

a comprehensive range of value-added glass products.

The historical financial performance of New Zealand for the years ended 31 March 2023 (FY23), 2024 (FY24)

and 2025 (FY25) is summarised below:

MPG NEW ZEALAND- FINANCIAL PERFORMANCE ($ MILLIONS)

YEAR END 31 MARCH 2023 2024 2025

Revenue 186.7 159.6 133.9

Cost of sales (108.0) (89.7) (75.9)

Gross profit 78.8 69.8 58.0

Operating expenses (exc Group costs) (58.6) (55.4) (48.2)

Depreciation and amortisation (13.7) (13.2) (12.7)

Normalised EBIT 6.4 1.3 (2.9)

Change in revenue % 4.9% (14.6%) (16.1%)

Gross profit margin % 42.2% 43.8% 43.3%

Normalised EBIT margin % 3.4% 0.8% (2.2%)

Source: MPG Annual Reports and Grant Samuel analysis


$118m

$116m

$122m

$100m

$85m

$37m

$33m

$37m

$35m

$25m

$25m

$29m

$28m

$25m

$24m

0

20

40

60

80

100

120

140

160

180

200

FY21FY22FY23FY24FY25

Revenue (NZ$m)

Residen tialCom merical Glaz in gRetrofit


18


The following comments are relevant when reviewing the table above:

§

In New Zealand MPG achieved revenue growth in FY23 as the market recovered from the COVID-19

pandemic which over the prior two-year period resulted in:

• manufacturing operations being closed intermittently throughout New Zealand during the various

lockdowns;

• supply chain disruptions, including shipping delays;

• staff shortages and tight border controls;

• a rapid increase in inflation and rising input costs flowing on from the issues highlighted above.

§

Due to the entry of AGP in FY20, the impact of COVID-19 and a challenging economic environment,

MPG’s New Zealand revenue and EBITDA has declined significantly since FY20:

NEW ZEALAND HISTORICAL REVENUE ($ MILLIONS)


NEW ZEALAND HISTORICAL EBIT ($ MILLIONS)

6



Source: MPG Annual Reports and Grant Samuel analysis


________________________________________________________________________________________________________________________________________________________

6

MPG adopted IFRS16 for its financial reporting in FY18. The impact of IFRS16 on FY17 EBIT is minimal and would not have a material impact

on this trend analysis.

214

213

217

203

180

178

187

160

134

0

50

100

150

200

250

FY17FY18FY19FY20FY21FY22FY23FY24FY25

Revenue (NZ$m)

AGPenters

the industry

32

29

31

26

19

7

6

1

-3

-5

0

5

10

15

20

25

30

35

FY17FY18FY19FY20FY21FY22FY23FY24FY25

EBIT (NZ$m)


19


§

In 2024 MPG implemented a revised strategy to address the declining financial performance in New

Zealand. This included a focus on:

• organisational change, including reducing the number of board members;

• cost out initiatives; and

• business simplification and a focus on quality and service.

§

In FY25 MPG’s New Zealand revenue continued to decline due to a significant reduction in residential

construction activity. MPG’s $7.2 million reduction in operating costs was not sufficient to offset the

decline in revenue which led to an EBIT loss of $2.9 million. Despite this loss, the strategic initiatives

did result in the gross margin % remaining at a similar level to FY24, despite pricing pressure from

competitors. DIFOT service levels, which are critical to customer satisfaction also increased significantly

to average 97% (up from 75% in FY24).

NEW ZEALAND – DIFOT IN FY24 AND FY25


Source: MPG Management Reporting

§

The North Island and South Island represented approximately 60% and 40% of MPG’s New Zealand

revenue respectively in FY25. MPG’s revenue decline in FY25 can largely be attributed to the

performance of the North Island operations, with a revenue decline of 27% (approximately $30 million).

The South Island performed well in a subdued construction market with a revenue decline of only 3%.

§

MPG expects the market in New Zealand market to stay flat through FY26. MPG believes its operations

are now efficient and cost effective and are well positioned for growth when the market improves.


63%

72%

63%

69%

71%

76%

77%

68%

64%

62%

59%

61%

63%

60%60%

69%

87%

91%

86%

92%

92%

87%

99%

95%

97%

38%

53%

62%

77%

85%

86%

90%

89%

88%

76%

69%

62%

92%

94%

90%90%

92%

99%99%98%99%

97%

95%

95%

98%

100%

0.0%

20.0%

40.0%

60.0%

80.0%

100.0%

120.0%

Feb 23

Mar 23

Apr 23

May 23

Jun 23

Jul 23

Aug 23

Sep 23

Oct 23

Nov 23

Dec 23

Jan 24

Feb 24

Mar 24

Apr 24

May 24

Jun 24

Jul 24

Aug 24

Sep 24

Oct 24

Nov 24

Dec 24

Jan 25

Feb 25

Mar 25

DIFOT (%)

AucklandChristchurch


20


4.3 AGG Overview

AGG is a one of Australia’s leading suppliers of IGUs with operations in Melbourne, Sydney and Hobart. AGG

was acquired by MPG in 2016 and has operated as a wholly owned independent subsidiary of MPG since it

was acquired in 2016. In early 2018, AGG invested approximately NZ$8.0 million in the establishment of the

processing facility in Tasmania.

AGG services more than 400 customers in Australia - the majority of which are window fabricators.

Australia’s window fabrication industry is made up of a large number of small to medium sized competitors.

Due to the fragmented nature of the industry in Australia AGG has a low level of customer concentration

with the top 10 customers representing approximately 19% of FY25 revenue.

The historical financial performance of AGG from FY23 to FY25 is summarised below:

AGG- FINANCIAL PERFORMANCE ($ MILLIONS)

YEAR END 31 MARCH 2023 2024 2025

Revenue 76.8 79.7 80.1

Cost of sales (50.5) (50.9) (54.8)

Gross profit 26.3 28.8 25.3

Operating expenses (exc Group costs) (14.7) (17.3) (17.8)

Depreciation and amortisation (5.2) (4.7) (4.9)

Normalised EBIT 6.4 6.8 2.6

Change in revenue % 32.2% 3.8% 0.5%

Gross profit margin % 34.2% 36.1% 31.6%

Normalised EBIT margin % 8.3% 8.5% 3.2%

Source: MPG Annual Reports and Grant Samuel analysis

The following comments are relevant when reviewing the table above:

§

AGG’s manufacturing facilities are operating near full capacity (approximately 80 – 85%) based on the

current configuration and warehouse space. AGG does not have a branch network and installation

services.

§

AGG primarily sells its products on a consignment basis and prices its products based on a fixed price

list which is updated periodically to capture inflation related cost increases and increasing wage costs.

§

In FY22 and FY23 revenue growth was primarily driven by the demand for IGUs. Due to regulatory

changes in Australia, the demand for IGUs is expected to continue once the market recovers.

§

In FY25 Australia experienced a significant decline in construction activity and this resulted in a

reduction in gross margin and EBIT for AGG. AGG did not materially adjust its cost structure to match

the change in market conditions which reduced EBIT but has left AGG well positioned to deliver on an

expected increase in demand as the Australian market recovers.

§

Victoria, New South Wales (NSW) and Tasmania represented approximately 62%, 24% and 10% of AGG’s

revenue respectively in FY25. The earlier adoption of insulation standards in NSW drove expected

growth in this market. However, in Victoria and Tasmania a challenging economic environment resulted

in a decline in demand, which offset any benefits from the insulation standards change.

§

The decline in gross margin % in FY25 was primarily due to the closure of Oceania in Victoria (a local

float glass manufacturer and supplier to AGG). As a result of its closure, AGG had to make alternative

short-term arrangements to maintain stock for operations, including the acquisition of stock from

competitors, which reduced AGG’s margin. To replace the clear glass stock acquired from Oceania, AGG


21


is now sourcing directly from overseas and has adapted its warehousing to hold this inventory. The long-

term impact may result in an increase in gross margin %.

§

Under MPG’s ownership AGG’s revenue remained relatively flat from FY18 through FY22. During these

years MPG invested a significant amount of capital to strategically reset the business and drive revenue

growth and profitability. The actions to improve AGG business have included:

• focusing on the manufacturing of IGUs which has included capital investment in new production

lines;

• changing the revenue mix and customer base;

• effectively closing Sydney’s toughened glass production;

• adapting the supply chain to source glass domestically; and

• development of new products including fire-rated glass.

These actions led to AGG being able to negate, to some degree, the impacts of COVID-19 in FY22 and

achieve revenue growth since FY23.

AGG HISTORICAL REVENUE ($ MILLIONS)


AGG HISTORICAL EBIT ($ MILLIONS)

7



Source: MPG Annual Reports and Grant Samuel analysis

________________________________________________________________________________________________________________________________________________________

7

MPG adopted IFRS16 for its financial reporting in FY18. The impact of IFRS16 on FY17 EBIT is minimal and would not have a material impact

on this trend analysis.

55.4

50.4

51.9

52.5

58.1

76.8

79.7

80.1

0.0

10.0

20.0

30.0

40.0

50.0

60.0

70.0

80.0

90.0

FY18FY19FY20FY21FY22FY23FY24FY25

Revenue (NZ$m)

3.2

-4.8

-3.6

-0.7

-0.3

6.4

6.8

2.6

-6 .0

-4 .0

-2 .0

0.0

2.0

4.0

6.0

8.0

FY18FY19FY20FY21FY22FY23FY24FY25

EBIT (NZ$m)


22




§

Over the last two years AGG’s DIFOT % has consistently been above 95%. These high standards were

also maintained during the disruption caused by the closure of Oceania.

4.4 MPG Financial Performance

The historical financial performance of MPG from FY23 to FY25 is summarised below:

MPG – HISTORICAL FINANCIAL PERFORMANCE ($ MILLIONS)

YEAR END 31 MARCH 2023 2024 2025

Revenue 263.5 239.3 213.9

Cost of sales (158.5) (140.6) (130.6)

Gross profit 105.1 98.6 83.3

Distribution and glazing-related expenses (47.3) (45.7) (41.5)

Selling and marketing expenses (12.8) (12.6) (11.7)

Administration expenses (33.9) (33.8) (30.9)

Total Operating costs (94.0) (92.1) (84.1)

Share of 5R and other income and gains 0.7 0.6 0.2

Normalised EBIT 11.8 7.2 (0.6)

Normalisations (see table below) (12.0) (25.4) (4.7)

EBIT (0.2) (18.3) (5.4)

Interest expense (5.7) (6.2) (6.1)

IFRS 16 and other finance expense (5.2) (5.0) (5.3)

Finance income 0.5 0.1 0.1

Loss before income taxation (10.6) (29.4) (16.7)

Income tax benefit/(expense) - 1.9 3.2

Loss for the year (10.5) (27.5) (13.5)

Change in revenue % 11.6% (9.2%) (10.6%)

Gross profit margin % 39.9% 41.2% 38.9%

EBIT margin % 4.5% 3.0% (0.3%)

Average interest expense

8

8.6% 9.8% 9.6%

Source: MPG Annual Reports and Grant Samuel analysis

The following comments are relevant when reviewing the table above:

§

MPG’s declining Normalised EBIT over the last three years is primarily due to the financial performance

of its New Zealand business. The decline of the performance in New Zealand over the last three years

has been partially offset by improvements in AGG’s performance.

§

MPG has a high fixed cost base. Consequently, the decline in revenue in recent years has significantly

impacted its profitability.

§

In FY18 MPG adopted NZ IFRS 16 where operating lease assets and liabilities are recognised on the

balance sheet (both the leased asset and the liability associated with the future lease payment

obligations). EBITDA (Pre NZ IFRS 16) is key metric used by MPG and its Banking Syndicate and is used

to measure financial covenants (see section 4.6 below). The following table summarises bridges

between reported EBIT and EBITDA (Pre NZ IFRS 16):

________________________________________________________________________________________________________________________________________________________

8

Interest expense / opening and closing debt borrowings


23


MPG – EBITDA (PRE NZ IFRS 16) ($ MILLIONS)

YEAR END 31 MARCH 2023 2024 2025

Normalised EBIT 11.8 7.2 (0.6)

Depreciation and amortisation 19.0 17.9 17.5

Lease payments (12.1) (12.8) (12.9)

EBITDA (Pre IFRS 16) 18.6 12.3 4.0

§

MPG’s financial performance has been normalised to remove the impact of extraordinary, one-off

income or expenses to enable comparison of underlying operational performance over time. The

material normalisations are summarised below:

MPG - NORMALISATIONS ($ MILLIONS)

YEAR END 31 MARCH 2023 2024 2025

Impairment of New Zealand intangible assets (10.0) (20.9) -

Restructure of the New Zealand operations (1.9) (3.0) (2.6)

Divestment of 5R - - (1.1)

Australian divestment related costs (0.2) (1.6) (0.5)

Capital raise and takeover related expenses - - (0.6)

Total normalisations (12.0) (25.4) (4.7)

• Due to the recent performance of MPG’s New Zealand operations and its long-term forecasts, MPG

impaired its New Zealand intangible assets in FY23 and FY24.

• MPG incurred significant one-off expenses over the past three financial years associated with its

organisational restructure and cost-out programme, including the closure of the Wellington

manufacturing facility in February 2024, redundancy payments, loss on disposal of inventory and

assets and costs incurred re-commissioning assets to other locations.

• During FY25, MPG divested its 50% shareholding in glass recovery business 5R Solutions Limited

(5R) for $2.5 million, resulting in a loss on disposal of $1.1 million.

• On 23 February 2023 MPG announced plans to explore the divestment of AGG. The expenses

primarily relate to professional services associated with this process.

• In FY25 MPG has incurred expenses associated with its capital raising process and takeover related

expenses (see section 4.8 and 4.9 for a summary of these events).


24


4.5 MPG Forecast Financial Performance

The forecast financial performance of MPG for the years ending 31 March 2026 (FY26) and 31 March 2027

(FY27), including a comparison to FY25 actuals, is summarised below:

MPG - FORECAST FINANCIAL PERFORMANCE ($ MILLIONS)

YEAR END 31 MARCH 2025A 2026F 2027F

Revenue 213.9 226.0 243.5

Cost of sales (130.6) (136.6) (145.2)

Gross profit 83.3 89.4 98.3

Distribution and glazing-related expenses (41.5) (39.5) (41.7)

Selling and marketing expenses (11.7) (12.7) (13.1)

Administration expenses (30.9) (26.6) (27.2)

Operating costs (84.1) (78.7) (81.9)

Other income and gains 0.2 - -

Normalised EBIT (0.6) 10.7 16.3

Depreciation and amortisation 17.5 18.2 18.6

Lease payments (12.9) (13.5) (13.5)

EBITDA (Pre IFRS 16) 4.0 15.4 21.4

Revenue growth % (10.6%) 5.7% 7.7%

Gross profit % 38.9% 39.6% 40.4%

Normalised EBIT % (0.3%) 4.8% 6.7%

MPG Management Forecast, FY25 Actual Results.

The key assumptions supporting the FY26 forecast are summarised below:

§

The FY26 forecast incorporates actual results for the three months ending 30 June 2025 and the forecast

for the remaining nine months as prepared by MPG management and approved by MPG’s Board of

Directors.

§

MPG management has assumed no significant changes in building market activity, pricing or market

share in New Zealand in FY26 reflecting the current subdued trading conditions in New Zealand, with

revenue growth of approximately 3% driven largely by product mix and some new customers. In FY27

New Zealand revenue growth of 5% is forecast based on 2% market growth and prices increasing in line

with inflation. The FY27 forecast reflects an expected increase in construction activity as the industry

moves out of its cyclical low.

§

MPG management has assumed sales in Australia increase primarily as a result of increased penetration

of DGUs in Victoria based on the previous experience in NSW (where the building code changes were

implemented 10 months earlier (see section 3.3.2)). A price increase announced in July is also

incorporated into the forecasts over FY26 and for a full year in FY27. Revenue in Australia is expected

to increase by 10% in FY26 and 11% in FY27.

§

MPG has assumed there is no change to the building code regulations with regards to thermal efficiency

of windows implemented in New Zealand in 2022, New South Wales in 2023 and Victoria in 2024.

§

The increase in gross margin percentage and decrease in operating costs in New Zealand and Australia

reflect the annualised impact of the cost reduction initiatives undertaken in FY25 and further cost

reductions planned for FY26. The cost reductions include a further reduction in employment expenses,

subletting of space and improvement in procurement.

§

Foreign exchange rates are assumed at a spot rate of AUD$0.901, which is what was assumed when

MPG set the budget in February 2025 and is close to the current spot rate as at 15 July 2025.


25


§

MPG acquires float glass mainly in US dollars. MPG hedges 75% of its expected purchases for six months

and therefore movements in USD foreign exchange rates in the short term do not materially impact

revenue and gross margin.

The following graph provides a bridge between the EBITDA (pre IFRS 16) in FY25A and FY26F:

MPG - EBITDA BRIDGE BETWEEN FY25A AND FY26F ($ MILLIONS)





4.0

15.5

1.9

2.5

1.8

2.0

3.3

0.0

2.0

4.0

6.0

8.0

10.0

12.0

14.0

16.0

18.0

FY25 EBITDA

(pre IFRS16)

NZ sales increase

AU sales increase

GM% increase

Distribution and

glazing-related

expenses

Administration

expenses and

other

FY26 EBITDA

(pre IFRS16)

EBITDA (NZ$m)

$6.2 millionof the forecast increase in

EBITDA is dependent on an increase in

sales and gross margin %


26


4.6 MPG Financial Position

The following note was included in MPG’s audited Financial Statements for the year ended 31 March 2025:

The Directors are focused on debt reduction and growing and improving both the Australian and

New Zealand businesses. The Directors have approved a budget for the year ending 31 March

2026 which includes actions to improve the profitability of MPG.

The Directors remain engaged with potential investor groups and have been working closely with

equity capital market advisors. The Directors intend to undertake an equity raise and to

renegotiate the MPG’s debt facilities as part of the equity raise. The Directors intend to have this

completed prior to 31 July 2025.

The Banking Syndicate has continued to work with MPG to renew the loan facilities, subject to

debt reduction through an equity raise. MPG and the Banking Syndicate have a history of working

together constructively and the Directors expect that to continue.

Based on these factors, the Directors concluded the MPG’s financial statements should be

prepared on a going concern basis, though there are uncertainties about the successful execution

of a sufficient equity raise, and the ability to reach an agreement with the Banking Syndicate for

renewed loan facilities on mutually acceptable terms including setting and meeting financial

covenants.

The Directors consider that these uncertainties regarding future financing and funding, which

are future events that are not fully within their control, represent a material uncertainty that

may cast significant doubt on MPG’s ability to continue as a going concern and therefore, that

it may be unable to realise its assets and discharge its liabilities in the normal course of

business.”

A similar statement was also included in the Independent Auditor’s Report in MPG’s FY24 annual report.


27


The financial position of MPG as at 31 March 2022, 2023 and 2025 is summarised below:

MPG - FINANCIAL POSITION ($ MILLIONS)

AS AT 31 MARCH 2023 2024 2025

Trade receivables

38.1 33.3 28.4

Inventory

31.8 25.6 25.5

Deferred income

(2.1) (1.7) (1.2)

Trade and other payables

(27.2) (25.5) (20.1)

Provisions

(4.5) (4.7) (3.3)

Other assets (liabilities)

3.9 4.3 3.5

Net working capital

40.0 31.4 32.6

Property, plant and equipment

50.7 46.1 39.9

Intangible assets

44.3 23.8 23.9

Investment in 5R

2.5 2.0 -

Other

(12.4) (13.8) (16.3)

Tax assets and liabilities

10.4 12.4 15.9

Net operating assets

135.5 102.0 96.1

Cash and cash equivalents

7.3 6.6 6.5

Borrowings

(67.4) (59.7) (67.0)

Net debt

(60.1) (53.0) (60.5)

Net assets

75.5 49.0 35.6

Shares on issue (m)

185.4 185.4 185.4

NTA per share (cents)

9


16.8 13.6 6.3

Debt ratios:


Leverage ratio

10


3.2 4.3 10.8

Interest cover ratio

11


3.3 2.0 0.9

Source: MPG Annual Reports and Grant Samuel analysis

The following comments are relevant when reviewing the table above:

§

MPG recognises deferred income when a deposit is received before the product or service is transferred

to the customer. Deposits are required from Retrofit and Retail customers in advance. Deposits are

typically held for approximately three to four months.

§

MPG fixed assets primarily comprise plant and equipment and motor vehicles.

§

Intangible assets primarily relate to goodwill that was generated when MPG was listed on the NZX and

ASX in July 2014 and the acquisition of AGG in August 2016.

§

Prior to 31 March 2025 MPG owned shares in 5R. In FY23 MPG exercised an option to increase its

shareholding to 50%, which resulted in it being treated as an investment in associate for accounting

purposes. MPG divested its shareholding in 5R in FY25.

§

In FY25 MPG’s net debt increased to $60.5 million from $53.0 million in FY24. A significant portion of

this increase related to advance payments for inventory in Australia due to the closure of Oceania. This

additional investment required is expected to largely reverse over the first half of FY26 as AGG moves

to a full import model.

________________________________________________________________________________________________________________________________________________________

9

Net tangible assets (NTA) / number of shares on issue.

10

Adjusted net debt/ Normalised EBITDA (before IFRS 16)

11

Normalised EBITDA (before IFRS 16) / Interest expense


28


§

The Banking Syndicate has made a series of amendments to existing loan agreements over the last five

years to provide MPG with the ability to operate without breaching financial covenants. This has

included temporary covenant amendments to ease financial covenants and facility extensions. MPG

has agreed an extension to its current facilities to 30 September 2025 in order to complete the Proposed

Recapitalisation.

§

MPG’s loan agreements restrict MPG from making a distribution to shareholders unless the leverage

ratio before and after the distribution is below 2.0 times. Due to MPG’s financial performance over the

last four years, the leverage ratio has been well above 2.0 times.

4.7 MPG Cash Flow

The cash flow of MPG from FY23 to FY25 is summarised below:

MPG – CASHFLOW ($ MILLIONS)

AS AT 31 MARCH 2023 2024 2025

Normalised EBIT

11.8 7.2 (0.6)

Depreciation and amortisation

19.0 17.9 17.5

Normalised EBITDA (post IFRS16)

30.7 25.1 16.9

Cash lease payments

(11.7) (12.3) (12.5)

Normalisations (excluding non-cash items)

(2.0) (4.6) (2.9)

Movement in working capital

(13.0) 8.6 (1.2)

Net interest paid on financing

(5.4) (5.8) (6.0)

Income taxes paid

(0.1) - (0.2)

Other operating cash flows

(0.2) 0.2 0.4

Operating cash flow (with lease payments)

(1.7) 11.4 (5.5)

Capital investment

(6.3) (3.9) (1.9)

Net cash flow before financing

(8.0) 7.5 (7.4)

Net movement in borrowings and financing

2.2 (8.5) 7.1

Net cash flow

(5.8) (1.0) (0.3)

Source: MPG Annual Reports and Grant Samuel analysis

The following comments are relevant when reviewing the table above:

§

Operating cash flow declined in FY22 and FY23 primarily due to increased investment in inventory to

compensate for the ongoing disruption to the supply chain and increased debtors due to growth from

AGG. This working capital was released in FY24 as supply chain reliability improved.

§

As at 31 March 2025 MPG had $6.8m of tax losses available (net) and due to MPG’s net losses over the

last three years there has been minimal tax to pay.

§

Capital investment was relatively high in FY23 due to a $3.5 million investment in a new furnace in

Auckland and $1.0 million in a new sealing robot in Christchurch.

§

In FY24 MPG’s capital investment included a range of significant upgrades in New Zealand and Australia

including the transportation of equipment from the Bay of Plenty facility to NSW and Victoria.

§

Despite financial pressures MPG has continued to maintain its assets to high standards (both through

regular repairs and maintenance (R&M) and capital expenditure). There is no backlog of deferred capital

expenditure and there is no known major capital expenditure required over the next two to three years.

With the closure of Bay of Plenty and Wellington facilities MPG has been able to use assets from these

sites to upgrade other facilities.


29


4.8 MPG Capital Structure and Ownership

As at 30 June 2025 there were approximately 2,400 registered shareholders in MPG. The substantial

shareholders accounted for approximately 36.5% of the ordinary shares on issue:

MPG - MAJOR SHAREHOLDERS AS AT 30 JUNE 2025

NUMBER OF SHARES (M) PERCENTAGE (%)

Masfen Securities Limited (Masfen) 25.4 13.7%

BCC SSA I, LLC and other Bain funds (Bain) 22.0 11.9%

Takutai Limited (Takutai) 20.3 10.9%

Subtotal – Substantial shareholders 67.7 36.5%

Other shareholders 117.7 63.5%

Total 185.4 100.0%

NZX Company Research

The following comments are relevant when reviewing the table above:

§

Masfen became a substantial shareholder in February 2020 and Takutai became a substantial

shareholder in February 2022. On 17 July 2023, Takutai and Masfen advised that they have entered

into a co-operation agreement with the intention to enter into a Scheme of Arrangement to acquire

100% of MPG. Takutai and Masfen submitted a non-binding indicative offer (NBIO) seeking to acquire

all of the MPG shares at a proposed price of $0.18 per share in cash via a scheme of arrangement. After

carefully considering the NBIO (including receiving external advice), the Board of Directors of MPG

concluded that the NBIO significantly undervalued MPG at the time and accordingly that it was not in

the best interests of the company and its shareholders to progress the NBIO.

§

Bain was a shareholder prior to the IPO in 2014 and became a substantial shareholder in 2018 when it

invested approximately $8.6 million, increasing its shareholding to 11.0%. This investment was made

after MPG shares declined to a then low of 37 cents after MPG suspended dividends and downgraded

its annual earnings outlook. At the time MPG’s shares had already been impacted by the news of the

potential launch of AGP.

4.9 MPG Share Price Performance

4.9.1 Liquidity

The following table shows the volume of MPG shares traded and the price range over the past 12 months to

30 June 2025 (the last day of trading prior to the announcement of the Proposed Recapitalisation):

MPG - SHARE PRICE HISTORY

TIME PERIOD LOW ($) HIGH ($) VWAP ($)

VOLUME

(000)

30 days 0.05 0.06 0.05 1,313

60 days 0.04 0.06 0.05 2,694

90 days 0.04 0.07 0.05 4,473

12 months 0.04 0.10 0.06 15,258

NZX Company Research

The value of MPG’s shares traded over the last 12 months is less than $1.0 million (or approximately 8% of

the shares on issue).


30


4.9.2 Share Price Performance

The share price history of MPG shares over the last 10 years is depicted below:

MPG - SHARE PRICE OVER THE LAST 10 YEARS


Capital IQ

Over the last ten years MPG’s share price has declined from its peak of $2.23 in 2016 to a low of

approximately $0.04. A large proportion of this decline can be attributed to AGG’s financial performance

from FY19 to FY22 and the financial performance in New Zealand which has been in decline since the launch

of AGP and more recently challenging market conditions.

Over the last 12 months MPG’s share price has traded between $0.04 and $0.10. The share price and volume

history of MPG shares over the year

12

is depicted below:

MPG - SHARE PRICE AND VOLUME OVER THE LAST 12 MONTHS


Source: Capital IQ


________________________________________________________________________________________________________________________________________________________

12

Up to 30 June the day before the announcement of the Proposed Recapitalisation

$0.00

$0.20

$0.40

$0.60

$0.80

$1.00

$1.20

$1.40

$1.60

$1.80

$2.00

$2.20

$2.40

Jul 15

Feb 16Sep 16

Apr 17

Nov 17

Jun 18

Jan 19

Aug 19

Mar 20

Oct 20

May 21

Dec 21

Jul 22

Feb 23Sep 23

Apr 24

Nov 24

Jun 25

Share Price ($)

Profileannouncesit

willenter

the industry

Profilelaunches AGP

Trading guidance

forFY17

Trading guidance

forFY18

Bay of Plenty

Plant Closed

Wellington

Plant Closed

Annouces the

potential sale of AGG

NBIO from Masfen

and Takutai

0

500

1,000

1,500

2,000

2,500

3,000

3,500

4,000

4,500

$0.00

$0.02

$0.04

$0.06

$0.08

$0.10

$0.12

Jul 24

Aug 24

Sep 24

Oct 24

Nov 24

Dec 24

Jan 25

Feb 25

Mar 25

Apr 25

May 25

Jun 25

Volumes (000)

Share Price ($)

VolumeShare Price

Capital Raise with

Cowes Bay Annouced

CPP Offer

annonced

Capital Raise

with Cowes

Bay cancelled


31


In September 2024 MPG announced that it had reached a conditional agreement for extended and revised

funding facilities and significant equity investment from Cowes Bay (a large Australian-based family office),

and a pro rata rights issue. MPG planned to raise $10 to $15 million from this capital raise. In December 2024

MPG announced that it and the Banking Syndicate had been unable to reach agreement on key final terms

of documentation with Cowes Bay.

There was a spike in the volume of shares traded in December 2024, largely due to the receipt of the

acquisition proposal from CCP VI Bidco (NZ) Limited (CCP), a company managed by Crescent the owner of

competitor Viridian NZ.

CCP proposed an offer to acquire all of the MPG shares for $0.08 per share (the CPP Offer). Successful

completion of the CPP Offer was to be conditional on the following:

§

due diligence and approval of the Board of CPP and Crescent’s Investment Committee;

§

Commerce Commission approval;

§

Overseas Investment Office (OIO) approval, if required;

§

reaching agreement with MPG’s banks related to a roll-over of the company’s facilities; and

§

acceptance of at least 90% under a takeover offer or at least 75% shareholder approval under a scheme

of arrangement.

MPG’s directors responded to the approach with the following:

§

notwithstanding that due diligence would be undertaken on a strictly controlled basis, such due

diligence completed by a competitor is inherently higher risk;

§

MPG had previously determined that a combination of Metro and Viridian was unlikely to be approved

by the Commerce Commission; and

§

the timelines associated with a Commerce Commission approval process can be long and the outcomes

uncertain. During this time, MPG’s business and financing arrangements would have continue as they

currently are. This may or may not be acceptable to the Banking Syndicate and also has potentially

serious implications for MPG’s operating plans.

On 28 February 2025 MPG announced that Directors did not believe it is in the best interests of the MPG or

shareholders to further consider or engage with CCP on its proposal.







32


5 Merits of the Proposed Recapitalisation

5.1 Rationale for the Proposed Recapitalisation

MPG is undercapitalised as a result of its debt funded expansion into Australia and the material operating

losses that it incurred as a result of the deterioration in AGG’s financial performance after its acquisition and

the revenue decline for MPG in New Zealand following the entry by AGP into the market. The Proposed

Recapitalisation seeks to address MPG’s capital structure and stabilise the business. If implemented the

Proposed Recapitalisation will substantially reduce debt and improve MPG’s ability to conduct its business

effectively.

5.1.1 The Proposed Recapitalisation will improve the financial position of MPG

MPG's sustained underperformance over several years has led to a decline in its earnings and reduced its

capacity to meet its financial obligations. Consequently, MPG's leverage ratio has progressively escalated to

levels that have breached the financial covenant thresholds embedded in its banking facility.

A summary of MPG’s historical leverage ratio since FY20 is shown below:

MPG - HISTORICAL LEVERAGE RATIOS VS FINANCIAL COVENANT

13



Since FY22 MPG’s Banking Syndicate has made a series of amendments to the loan agreements over the last

five years, including temporary covenant amendments. Despite these accommodations MPG remains under

sustained pressure to reduce bank debt.

In December 2024 the Banking Syndicate agreed to extend MPG’s bank facilities for six months on the proviso

that MPG implemented an alternative plan to raise capital and reduce bank borrowings. As a consequence,

the Board of MPG has focussed on raising capital to reduce debt and has engaged with several potential

investors and acquirers – a process that has led to the Proposed Recapitalisation. The Bank Refinancing that

forms part of the Proposed Recapitalisation includes favourable terms such as flexible covenants for the first

18 months and is conditional on a minimum $15 million of new capital being raised.

The binding commitments from Amari and the Wholesale Investors mean that if MPG proceeds with the

Proposed Recapitalisation, then as a minimum MPG will raise $16.1 million of capital regardless of whether

MPG shareholders participate in the Rights Offer. If MPG raises more capital, it will repay more bank debt,

and its leverage ratios will improve further.



________________________________________________________________________________________________________________________________________________________

13

This is the long-term financial covenant. Under the Refinancing Agreement there is a step down to give MPG some additional headroom

and time to improve its EBITDA (pre IFRS 16).

0.0

2.0

4.0

6.0

8.0

10.0

12.0

FY20FY21FY22FY23FY24FY25

Leverage Ratio

Leverage ratioLeverage ratio - Financial Covenant


33


Under the terms of the Bank Refinancing the Total Commitment limit will reduce on a dollar-for-dollar basis

with the amount of capital raised up to a threshold of $18.0 million and thereafter at a rate of 50 cents for

every dollar raised. If $16.1 million of capital is raised the Total Commitment will reduce from $48.0 million

to $46.9 million. If $23.9 million of capital is raised the Total Commitment limit will reduce to $42.0 million

and MPG will have additional headroom to operate within its financial covenants.

The following table provides a high-level, pro forma view of the impact of the Proposed Recapitalisation on

MPG’s financial position had it taken place on 31 March 2025:

MPG – PRO FORMA CAPITAL STRUCTURE POST THE PROPOSED RECAPITALSATION

AS AT 31 MARCH 2025

AUDITED

FINANCIAL

POSITION

CAPITAL RAISED

14


DEBT

FORGIVENESS

PRO FORMA FINANCIAL

POSITION

MINIMUM MAXIMUM MINIMUM MAXIMUM

Net operating assets 96.1

- -

96.1 96.1

Cash and cash equivalents 6.5

- -

6.5 6.5

Borrowings (67.0)

14.8

22.6 10.0 (42.2) (34.4)

Net debt (60.5) 14.8 22.6 10.0 (35.7) (27.9)

Net assets 35.6 14.8 22.6 10.0 60.4 68.2

Intangible assets (23.9)


(23.9) (23.9)

Net tangible assets 11.7 36.7 44.3

Shares on issue (m) 185.4 722.5 983.6

NTA cents per share 6.3 5.1 4.5

Leverage ratio (FY25 EBITDA)

15

10.8 6.4 5.0

Leverage ratio (FY26 EBITDA) 3.9 2.3 1.8

Interest rate (%) 9.6% 9.6% 9.6%

Interest expense

16

5.8 3.4 2.7

Interest Cover (FY25 EBITDA) 1.0 1.6 2.1

Interest Cover (FY26 EBITDA) 2.7 4.5 5.8

The Proposed Recapitalisation will:

§

reduce the leverage ratio from 3.9 times to between 1.8 and 2.3 times FY26 Normalised EBITDA (pre

IFRS 16). The terms of the Bank Refinancing allow time for MPG’s financial performance to improve

with the leverage ratio reducing to 2.75 times by 30 June 2026.

17

A leverage ratio of 2.3 times is below

the financial covenant proposed for the Bank Refinancing of 2.75 times. However, MPG will remain

short of its internal target ratio of 1.5 times even if it raises the maximum amount of capital of $23.9

million. Based on MPG’s current forecasts it will take MPG approximately two to three years to achieve

its internal target ratio if the minimum amount of capital is raised. MPG’s Directors are unlikely to

resume dividends until MPG is comfortably trading within its target leverage ratio.

§

reduce MPG’s interest expense by $2.4 to $3.1 million p.a. Allowing for the reduction in interest expense

interest cover will increase from 1.6 to 2.1 times FY25 EBITDA and from 4.5 to 5.8 times FY26 EBITDA.

________________________________________________________________________________________________________________________________________________________

14

The amount of capital raised is net of $1.3 million of transaction costs.

15

As reported by MPG at $5.6 million.

16

This is only an estimate of the interest expense to enable comparison for the purposes of the pro forma analysis. The actual interest

expensive for the year was $6.1 million

17

Bank covenant ratios are tested quarterly based on MPG’s financial performance for the trailing twelve months. The FY26 ratios shown

in the above table are for the twelve months ending 31 March 2026. MPG’s leverage ratio for the quarters ending prior to 31 March 2026

are expected to be higher because MPG’s financial performance is improving and it will take time for projected higher monthly earnings

to replace lower historical earnings in the trailing twelve month period.


34


The terms of the Bank Refinancing allow time for MPG’s results to improve with the interest cover ratio

increasing to 3.0 times by 30 June 2026.

§

decrease the NTA per share from 6.3 cents to 4.5 to 5.0 cents. This is due to the dilutionary impact of

the capital raising at the Issue Price. MPG’s NTA at 31 March 2025 included a deferred tax asset of

$15.7 million, which is the equivalent to 8.5 cents a share.

A key benefit of the Proposed Recapitalisation is the Debt Forgiveness. In New Zealand, Debt Forgiveness is

deemed to be assessable income for tax purposes. However, MPG has sufficient tax losses to offset this

additional assessable income.

5.1.2 The Proposed Recapitalisation should improve MPG’s ability to conduct its

business efficiently

The Proposed Recapitalisation will improve MPG’s ability to conduct its business efficiently:

§

The uncertainty as to MPG’s ability to continue as a going concern will abate, making MPG more stable

for customers and employees.

§

The management and Board of MPG will be able to spend more time and effort on the trading business.

The Proposed Recapitalisation (including prolonged negotiations with investors and the Banking

Syndicate), the potential sale of AGG and the potential takeover offers have consumed a considerable

amount of MPG Board and senior management resources.

§

Debt levels will be significantly reduced resulting in a material decline in borrowing costs and cashflows

should improve.

§

Addressing MPG’s capital structure and over-gearing will provide MPG with the flexibility to invest in

strategic initiatives to drive growth and performance improvements.

5.1.3 The Prospects for MPG if the Proposed Recapitalisation does not proceed

Material uncertainty exists in relation to the Company’s ability to continue as a going concern in the absence

of raising capital. The Banking Syndicate has extended the existing debt facilities until 30 September 2025 to

give MPG time to complete the Proposed Recapitalisation.

If the Proposed Recapitalisation is not approved by MPG shareholders, the Banking Syndicate may elect to

extend the existing facilities beyond 30 September 2025. However, there is no assurance that this will occur

and, if it does it is highly likely to be conditional on MPG undertaking another capital raising process. MPG

shareholders need to be aware that continuing to pursue capital raising solutions will come at a cost, not

only in terms of the meaningful distraction for senior management, but also as time passes the confidence

in MPG as an investment proposition will continue to be compromised, which creates uncertainty with

existing customers, suppliers and employees. There is no guarantee that MPG would be able to raise equity

on better terms than the Proposed Recapitalisation. At some point, there is the possibility of a receiver being

appointed if no other capital raising solutions can be secured. Under a potential receivership scenario there

would be limited prospect of any capital being returned to shareholders.

Before embarking on the current capital raising process, MPG explored selling AGG. MPG received a credible

offer that it rejected because at the time:

§

the remaining debt, if AGG was sold, could not be serviced by the New Zealand business; and

§

there would be a loss of management resource which was viewed as integral to assisting in the

restructuring of New Zealand’s operations.

The Proposed Recapitalisation gives MPG more time to turn around its performance in New Zealand and

Australia before exploring the option to sell AGG again.


35


5.2 Ownership and Control

5.2.1 Possible outcomes of the Proposed Recapitalisation

The following table summarises the possible outcomes of the Proposed Recapitalisation at different

percentages of participation levels based on the Rights Offer take up.

CHANGE OF OWNERSHIP AND CONTROL (MILLIONS)

% OF NEW SHARES OFFERED UNDER THE RIGHTS OFFER THAT ARE

SUBSCRIBED FOR BY EXISTING MPG SHAREHOLDERS

0% 43.1% 100%

Existing shares on issue before the Proposed Recapitalisation 185.4

185.4

185.4

New shares issued to Rights Offer Participants -

128.0

296.6

New Shortfall Shares issued to Wholesale investors 168.6

168.6

-

New Shortfall Shares issued to Amari 128.0 - -

Total New shares issued under the Rights Offer 296.6 296.6 296.6

New shares issued to Amari under the Top Up Placement 240.5 501.7 501.7

Total shares issued 537.1 798.3 798.3

Total shares on issue after the Proposed Recapitalisation 722.5 983.7 983.7

CAPITAL RAISED

Capital raised from Rights Offer Participants - 3.8 8.9

Capital raised from Wholesale investors 5.1 5.1 -

Capital raised from Amari 3.8 - -

Capital raised under the Rights Offer $8.9 $8.9 $8.9

Capital raised from Amari 7.2 15.0 15.0

Capital raised from shares issued at 3 cents per share ($m) $16.1 $23.9 $23.9

Other shareholders’ shareholding after the Proposed Recapitalisation % 25.7% 31.8% 49.0%

Wholesale Investors shareholding after the Proposed Recapitalisation % 23.3% 17.2% -

Amari shareholding after the Proposed Recapitalisation % 51.0% 51.0% 51.0%

MPG and Grant Samuel analysis

The table above also shows that:

§

The total number of new MPG shares that MPG shareholders can subscribe for under the Rights Offer

is fixed at 296.6 million shares. Wholesale Investors and Amari can acquire Shortfall Shares

18

up to

168.6 million and 128.0 million respectively but this does not change the number of new MPG shares

that are to be issued under the Rights Offer.

§

If MPG shareholders acquire no new MPG shares under the Rights Offer, Amari will be issued with a

minimum of 128.0 million shares by acquiring the Shortfall Shares and 240.5 million shares under the

Top Up Placement, such that its total shareholding post the Proposed Recapitalisation will be 368.5

million shares or 51% of all the MPG shares on issue.

§

If existing MPG shareholders subscribe for less than 43% of the new MPG shares offered to them under

the Rights Offer, Amari will acquire the Shortfall Shares that are left over after the maximum number

of shares have been allocated to Wholesale Investors. This will lower the amount of capital raised.

§

If existing MPG shareholders subscribe for more than 43% of the shares offered under the Rights Offer,

there will no Shortfall Shares available for Amari to acquire and Amari will invest $15.0 million via the

Top Up Placement.

________________________________________________________________________________________________________________________________________________________

18

Shortfall Shares are defined as any shares offered but not subscribed for by eligible, existing MPG shareholders under the Rights Offer.


36


§

The Top Up Placement is a mechanism for Amari to be issued with additional new shares in MPG to take

its shareholding in MPG at the completion of the Proposed Recapitalisation to 51%. If Amari acquires

no Shortfall Shares, it will be issued 501.7 million new MPG shares under the Top Up Placement, which

equates to 51% of all MPG shares on issue post the Proposed Recapitalisation.

§

The composition of shareholders that will own the remaining 49% of MPG’s shares on issue at the

completion of the Proposed Recapitalisation is dependent on the level of participation in the Rights

Offer.

5.2.2 Amari will acquire a 51% controlling interest in MPG

Under all outcomes of the Proposed Recapitalisation Amari will be issued with new MPG shares such that it

holds 51% of the MPG shares on issue post the Proposed Recapitalisation. Owning 51% of MPG’s shares on

issue enables Amari to:

§

have effective control over the day-to-day operations of MPG;

§

appoint new directors to the Board of MPG. On completion of the Proposed Recapitalisation, MPG’s

Directors have agreed to appoint a person nominated by Amari to the MPG board and at any time after

the completion of the Proposed Recapitalisation, if requested by Amari

19

, appoint a second Director

nominated by Amari (subject to MPG’s approval of the individual, not to be unreasonably withheld).

Amari’s nominated directors are subject to re-election requirements. Assuming Amari continues to

hold a 51% shareholding the re-election of the nominated Amari Directors will be guaranteed (subject

to NZX Listing Rules, statutory and fiduciary duties). Under the NZX Listing Rules, a director of an NZX

listed company must not hold office without re-election past the third annual meeting (AGM). MPG has

four Directors, three of which were appointed in late 2023. If Amari continues to hold a 51%

shareholding at the end of 2026 it will be able to control the composition of MPG’s Board; and

§

control the Board and the outcome of any ordinary resolution put to shareholders. Ordinary resolutions

often relate to governance matters such as dividend policy, the issue of Shares, election of directors

and the consideration of material transactions. Amari will also be able to block any special resolution

(requiring a 75% vote), although it will not be able to pass special resolutions without the support of

MPG’s other shareholders.

The interests of Amari and minority shareholders should generally be aligned. MPG directors are also

required to act in the best interests of all stakeholders and there are various provisions of the Companies Act,

NZX Listing Rules and Takeovers Code that afford minority shareholders further protection (e.g. provisions

requiring that related party transactions to be approved by a Special Resolution of shareholders eligible to

vote on the proposed transaction

20

). However, it should be recognised that Amari will have, at least in a

management and strategic sense, close to full control of the MPG.

Masfen and Takutai are two substantial MPG shareholders which collectively held 24.6% of the MPG shares

on issue on 30 June 2025. Under most scenarios this combined shareholding would be sufficient to block

transactions that require approval by a Special Resolution of shareholders. However, the level of their

influence will change when Amari becomes the controlling shareholder of MPG post the Proposed

Recapitalisation because all existing shareholders will be diluted.

As outlined in section 4.8 Masfen and Takutai have acted together in the past to try to obtain control of MPG.

If Masfen and Takutai end up acquiring the maximum number of new MPG shares available to them under

the Rights Offer, their collective shareholding will reduce from 24.6% to 19.5%. To do so, Masfen and Takutai

________________________________________________________________________________________________________________________________________________________

19

This is conditional on Amari holding an equity interest in MPG of not less than 40%.

20

Special Resolutions require approval by the shareholders that hold 75% or more of the eligible voting rights held by all the shareholders

attending either in person or by proxy and voting on the resolution at the Special meeting.


37


would need to acquire 49.3% of all the new MPG shares offered to all existing MPG shareholders under the

Rights Offer.

It is more likely that Masfen and Takutai will end up with less than 19.5% of all MPG shares on issue post the

Proposed Recapitalisation unless they can acquire more Rights from other MPG shareholders or get their full

allocation under the Oversubscription Facility.

5.2.3 Existing MPG Shareholders will be diluted

Existing shareholders can subscribe for additional new MPG shares under the Oversubscription Facility in

additional to the 1.6 new shares for every one share held entitlement. The Rights are also renounceable,

which means the holder can sell the Rights to another investor.

21

Consequently, there are many permutations

for percentage ownership that existing shareholders may end up with as a result of the Proposed

Recapitalisation.

For an existing MPG shareholder to subscribe for the maximum number of new MPG shares available under

the Rights Offer:

§

they would have to subscribe for all the new MPG shares that they are entitled to under the

Oversubscription Facility when they exercised their Rights to acquire new MPG shares; and

§

other MPG shareholders would have to elect not to participate in the Rights Offer, such that there are

a sufficient number of shares available on a pro rata basis under the Oversubscription Facility.

5.2.4 Wholesale Investors ownership to be determined by existing MPG shareholders

The level of ownership in MPG by the Wholesale Investors at the completion of the Proposed Recapitalisation

is a function of the level of participation by existing MPG shareholders in the Rights Offer. If existing MGP

shareholder participation results in:

§

subscriptions for more than 43% of all the new MPG shares offered under the Rights Offer, then the

Wholesale Investors will collectively own 17.2% or less of all the MPG shares on issue post the Proposed

Recapitalisation.

§

subscriptions for less than 43% of all the new MPG shares offered under the Rights Offer, then the

Wholesale Investors will acquire the maximum number of new MPG shares available to them under the

Wholesale Investor Underwrite. In this circumstance, their collective ownership will fall within the

range of 17.2% to 23.3% of all the MPG shares on issue post the Proposed Recapitalisation.

The maximum shareholding Wholesale investors can acquire is 23.3% of all the MPG shares on issue post the

Proposed Recapitalisation. This extreme scenario will only occur if no existing MPG shareholder participates

in the Rights Offer.


________________________________________________________________________________________________________________________________________________________

21

The Rights can be traded via the NZX platform (see section 5.5)


38


5.3 Evaluation of the Issue Price

5.3.1 Dilutionary impact on MPG’s share price

The extent of the dilutionary impact on MPG’s share price depends on the number of new MPG shares that

are issued under the Proposed Recapitalisation. The table below calculates a theoretical share price for MPG

on 30 June 2025 assuming that the Proposed Recapitalisation had taken place on this date at different levels

of participation in the Rights Offer:

DILUTIONARY IMPACT ON MPG’S SHARE PRICE ON 30 JUNE 2025

CAPITAL RAISED

$MILLIONS EXCEPT WHERE STATED MINIMUM MAXIMUM

Closing price on 30 June 2025 (cents) 5.4 5.1

Total shares on issue before the Proposed Recapitalisation) (m) 185.4 185.4

Actual Market Capitalisation on 30 June 2025 9.5 9.5

Capital to be raised as part of the Proposed Recapitalisation 16.1 23.9

Debt Forgiveness 10.0 10.0

Theoretical Market Capitalisation on 30 June 2025 post the Proposed Recapitalisation 35.6 43.4

Total shares on issue after the Proposed Recapitalisation) (m) 722.5 983.6

Theoretical Closing Share Price on 30 June 2025 (cents) 4.9 4.4

Implied dilutionary impact on MPG’s share price at 30 June 2025 (3.5%) (13.5%)

The implied dilutionary impact of the terms of the Proposed Recapitalisation on MPG’s share price on 30

June 2025 falls within the range of 3.5% to 13.5%. The Debt Forgiveness equates to 1 to 1.5 cents value uplift

per MPG share on a fully diluted basis (i.e. post the issuance of new MPG shares under the Proposed

Recapitalisation), which largely offsets the dilutionary impact of issuing new MPG shares at the Issue Price.

5.3.2 Discount to closing share price

The Issue Price under the Proposed Recapitalisation represents a discount of 41% to MPG’s closing price on

30 June 2025 of 5.1 cents per share and a discount in the range of 32% to 39% compared to MPG’s theoretical

closing share price of 4.4 to 4.9 cents on the same day after allowing for the dilutionary impact of the

Proposed Recapitalisation. The chart below compares the discount implied by Issue Price with other capital

raisings undertaken over the last five years by NZSX listed companies that were under financial pressure. A

number of these capital raises were in response to the impact of COVID-19:


39


COMPARISON OF DISCOUNTS FROM RECENT CAPITAL RAISES

22



Source: NZX Company Announcements and Investor Presentations

5.3.3 No premium for control implied in the Issue Price

The Issue Price is below MPG’s current share price and does not include any premium for control. While it

is commonplace for companies to raise capital by way of a renounceable rights issue at a discount to the

current share price, the issuance is not usually accompanied by a placement that results in a single

shareholder obtaining 51% ownership post the transaction. Transactions involving a partial takeover of a

company and delivering control to an acquirer usually take place at a premium to the target company’s

closing share price prior to the offer being made.

If MPG shareholders approve the Proposed Recapitalisation they will be approving a change of control in the

Company to Amari, and Amari is not paying a control premium for that controlling shareholding. MPG

shareholders may be accepting of that outcome if:

§

not approving the Proposed Recapitalisation had the potential to result in a more unfavourable

outcome that would materially impact shareholder value. This includes eliminating the risks associated

with intervention by the Banking Syndicate or MPG having to pursue an alternative plan to reduce debt

as there is no guarantee that will lead to an alternative transaction on superior terms to the Proposed

Recapitalisation. In Grant Samuel’s opinion MPG shareholders are unlikely to receive any value for their

MPG shares if the Company is placed into receivership.; and/ or

§

the potential benefits of the Proposed Recapitalisation are considered to outweigh the cost of issuing

shares at a discount to MPG’s current share price, including the potential future appreciation in MPG’s

share price as the uncertainty over its ability to continue as a going concern abates.

While the level of participation in the Rights Offer by other MPG shareholders will influence what percentage

ownership all existing MPG shareholders end up with post the Proposed Recapitalisation, a likely outcome is

that a small group of MPG shareholders including Amari, Masfen and Takutai would collectively hold

sufficient MPG shares to pass a Special Resolution (a 75% vote threshold of shares voted).

________________________________________________________________________________________________________________________________________________________

22

Theoretical Ex-Rights Price (TERP), which is the estimated price of a stock after a capital raise. The TERP calculation helps investors

understand the potential value of the stock following the rights issue.

12.9%

17.1%

21.9%

29.4%

30.6%

32.0%

34.7%

39.1%

27% -Average from

selected capital raises

0.0%

5.0%

10.0%

15.0%

20.0%

25.0%

30.0%

35.0%

40.0%

45.0%

Fletcher Building

2024

Ryman Healthcare

2023

Ryman Healthcare

2025

SKY TV

2020

Kathmandu

2020

MPG (min capital

raise)

Air New Zealand

2022

MPG (max capital

raise)

Discount to TERP(%)


40


5.3.4 Assessment of the Issue Price

In Grant Samuel’s opinion the full underlying value of MPG shares is in the range of 5.0 to 9.3 cents per share

as set out in Section 7. Shares in a listed company normally trade at a discount to the underlying value of the

whole company. The discount is typically in the range 20-35%. The extent of the discount (if any) depends on

the specific circumstances of each company.

The following graph provides a comparison of Grant Samuel’s valuation range with the:

§

Issue Price;

§

the closing share price as at 30 June 2025; and

§

the theoretical ex-rights closing share price (TERP) on 30 June 2025 (based on the mid-point).

COMPARISON OF GRANT SAMUEL’S VALUATION RANGE WITH THE ISSUE PIRCE, LAST CLOSE PRICE AND TERP


The Issue Price represents a discount to Grant Samuel’s valuation. Grant Samuel’s valuation is based on the

full underlying value of MPG and includes a premium for control.

5.4 Assessment of participating in the Rights Offer

MPG Directors believe, the outlook for a recapitalised MPG is attractive and investible. This reflects:

§

The improvement of key operational metrics that have been achieved in FY25, including:

• DIFOT and throughput are at record levels;

• Market share in New Zealand has stabilised;

• Gross margin percentage has increased in New Zealand despite lower volume; and

• overheads have reduced significantly.

§

The forecast for FY26 which assumes a significant improvement in earnings, even at subdued

construction activity levels.

§

The strategic work that has increased production efficiency.

§

Insulation standards which support growth, particularly in Australia.

5.0

9.3

3.0

4.7

5.1

0.0

1.0

2.0

3.0

4.0

5.0

6.0

7.0

8.0

9.0

10.0

Grant Samuel Valuation

Lo w

Grant Samuel Valuation

High

Issue PriceTERP

(m id point)

Share price

as at 30 June 2025

Cents per Share

Valuationassumes capital is raised to operate as a

going concern and includes a premium for control


41


If the Proposed Recapitalisation is approved MPG shareholders will be issued renounceable rights under the

Rights Offer. The number of Rights issued to each MPG shareholder will be determined based on the number

of ordinary MPG shares that they hold on 28 August 2025 (the Record Date). Once they are issued with the

Rights MPG shareholders will have the following options:

§

They can try to sell the Rights via the NZX over the five business days from 1 September 2025 to Friday,

5 September 2025. Whether a shareholder will be able to sell Rights and at what price is uncertain but

the terms of the Proposed Recapitalisation and, in particular the fact that the Rights Offer is

underwritten and there is certainty the Debt Forgiveness by the Banking Syndicate as part of the Bank

Refinancing are likely to positively impact the value of the Rights.

MPG shareholders will then receive the cash from the sale of the Rights and the investor acquiring the

Rights will take their place and subscribe for new MPG shares at the Issue Price before the Rights Offer

closes at 5:00pm on Friday, 12 September 2025.

§

They can subscribe for 1.6 shares new shares per Right held every at the Issue Price; or

§

They can do nothing, and the Rights will lapse when the Rights Offer closes on 12 September 2025. If a

shareholder does nothing with the Rights they are issued, they will not receive any value for the Rights

and their percentage ownership in MPG will be materially diluted.

Existing MPG shareholders on the Record Date who exercise all the Rights they are issued under the Rights

Offer can apply when exercising their Rights for additional new MPG shares under the Oversubscription

Facility. The Oversubscription Facility allows these existing MPG shareholders to subscribe for the new MPG

shares that would otherwise have been issued under the Rights Offer but the Right holder elected to do

nothing, and the Right lapsed.

The maximum number of new MPG shares that an existing MPG shareholder can subscribe for under the

Oversubscription Facility is capped at the greater of:

§

new Shares equal to the greater of 100% of their Rights entitlement;

§

$25,000 of new MPG shares at three cents per share.

Subscriptions for more MPG shares under the Oversubscription Facility will have to comply with regulatory

requirements, including the Takeovers Code and will be scaled down so that no more than $8.9 million of

new MPG shares are issued under the Rights Offer.

The Rights Offer is essentially underwritten by the Wholesale Investors and Amari such that MPG will raise

at a minimum $16.1 million at the Issue Price if the Company proceeds with the Proposed Recapitalisation.

A summary of the shares issued and the capital that is likely to be raised based on the participation in the

Rights Offer is outlined in section 5.2.1.


42


5.5 Liquidity

The Proposed Recapitalisation will result in Amari controlling 51% of MPG’s shares on issue. A controlling

shareholding reduces the free float of shares that are available for trading,

23

which in turn normally lowers

liquidity. The number of shares in the free float after the Proposed Recapitalisation will be a function of the

number of new shares issued. MPG’s current market capitalisation is less than $10 million. Share trading

over the last two years has reflected very low levels of liquidity due to its poor financial performance and

uncertainty over its ability to continue as a going concern. The Proposed Recapitalisation will reduce MPG’s

indebtedness, which in combination with any improvement in MPG’s financial performance, may result in

higher levels of trading in MPG shares despite the lower free float.

Generally, a higher level of participation in the Rights Offer will increase the number of new MPG shares on

issue and amount of capital raised, which in turn may improve liquidity.

5.6 The likelihood of alternative offers or transactions

MPG initiated a sale process for AGG in February 2023 in order to reduce debt. The sale process for AGG was

extensive and led to detailed discussions with a preferred party who made a revised offer for the business in

May 2024. At that point, MPG’s board decided to retain AGG and progress a capital raise to reduce debt.

CPP announced its intention to make a takeover (by way of a takeover offer or scheme of arrangement) in

December 2024. In February 2025 MPG’s Directors responded that the Directors did not believe it was in the

best interests of the Company or its shareholders to further consider or engage with CCP on its conditional,

non-binding proposal. MPG directors have not had any meaningful engagement with CPP since then. CCP

made a clearance application seeking approval to acquire MPG from the Commerce Commission on 5 June

2025. On 25 July the Commerce Commission announced that”

“it had identified potential adverse competitive effects arising from a loss of competition between Viridian

and MPG in glass processing, supply and installation markets, where they were close competitors”.

The Commerce Commission released its Statement of Issues on 7 August and is due to make a final decision

on 20 October 2025.

There is no certainty CCP will be granted clearance to acquire MPG and even if it was granted clearance,

there is no certainty CCP will present a formal, executable offer. MPG Board’s assessment continues to be

that it is unlikely that the Commerce Commission would approve a combination of MPG and Viridian.

MPG employed financial advisers and spent a considerable amount of resource exploring a range of capital

raising initiatives to address its debt levels. MPG and its external advisers have thoroughly examined and

explored the range of options available which has included:

§

capital raising from existing shareholders;

§

capital raising from external shareholders;

§

alternative debt funding;

§

introduction of a strategic shareholder;

§

takeover offers; and

§

initiatives to reduce operating costs.

The Proposed Recapitalisation is the outcome of negotiations with a range of potential investors and the

Banking Syndicate. At the date of this report there were no viable alternatives that will provide MPG with

________________________________________________________________________________________________________________________________________________________

23

Free float refers to the number of shares that are readily available for trading by the general public on the stock market. It excludes shares

held by insiders, controlling shareholders, governments, or other strategic long-term investors who are unlikely to sell their shares in the

near future.


43


the minimum capital required under the Bank Refinancing. Accordingly, MPG’s Directors believe the

Proposed Recapitalisation is the best option for reducing indebtedness in the near term that is currently

available to the Company and its shareholders.

MPG’s shareholders may elect to vote against the Proposed Recapitalisation in the expectation that they

might realise superior value through a full takeover offer in the future. However, if the Proposed

Recapitalisation is not approved, it is likely that (given the short time frames) the Banking Syndicate would

need to extend the existing banking facilities beyond 30 September 2025. Further accommodations from the

Banking Syndicate are not guaranteed. It is also important to consider that MPG has not received any other

unsolicited proposals since the announcement of the Proposed Recapitalisation on 1 July 2025 and, with the

exception of indicative proposals from CPP and from Masfen and Takutai, has not received any full takeover

proposal from any other party since it initiated the sale process for AGG to reduce debt.

If the Proposed Recapitalisation is approved Amari will control 51% of the shares on issue and MPG could

then be less appealing as a takeover target. Any party wishing to make a partial offer for over 20% of MPG

would require the approval of MPG’s shareholders by way of an ordinary resolution which would require

Amari’s support. Any subsequent takeover offer for 100% of MPG would require Amari to sell its

shareholding in MPG to the new offeror for the full takeover offer to be successful.

5.7 Possible outcomes of the Ordinary Resolutions

The ordinary resolutions need the support of more than 50% of the votes cast by MPG shareholders for the

Proposed Recapitalisation to proceed. Realistically, some shareholders may not decide to cast their votes at

a meeting or by proxy. Therefore, the threshold is likely to be less than 50% of all voting securities on issue.

For example, if 80% of voting securities on issue are cast, the threshold will be 50% of the 80% of voting

securities on issue that are cast (representing 40% of the total voting securities on issue). The minimum

capital requirements for the Proposed Recapitalisation to be successful are underwritten by the Wholesale

Investors.

With the exception of the ordinary resolution(s), the Proposed Recapitalisation's only other condition is MPG

and Westpac entering into the Refinancing Terms Sheet. These terms have effectively been agreed, and given

the rationale underpinning the Proposed Recapitalisation, it is highly likely that this condition will be met.

The approval of the Proposed Recapitalisation is therefore primarily conditional on MPG shareholders’

endorsement of the ordinary resolution(s), and the outcome is binary:

§

The voting thresholds to approve the ordinary resolutions are achieved.

If the voting thresholds to approve the ordinary resolutions are achieved, all other conditions are

satisfied or (if capable of waiver) waived, the Rights Offer process will commence and the Proposed

Recapitalisation will be implemented. The merits associated with the approval of the ordinary

resolutions are summarised in section 5. If the Proposed Recapitalisation is implemented MPG’s shares

will remain listed on the NZSX.

§

The voting thresholds to approve the ordinary resolutions are not achieved.

If the voting thresholds to approve the ordinary resolutions are not achieved, the Rights Offer process

will not commence and the status quo will remain. In those circumstances MPG will remain under

pressure from the Banking Syndicate.


44


6 Appraisal of the potential issuance of shares to MPG directors

Two MPG directors - Simon Bennett and Pramod Khatri - are participating as Wholesale Investors in the

Proposed Recapitalisation. Simon Bennett and Pramod Khatri have committed as part of the Wholesale

Investor Underwrite to invest up to $1.0 million and $0.2 million respectively and purchase Shortfall Shares

24


at a price of three cents per share.

Simon Bennett or Pramod Khatri do not currently own any MPG shares. Their willingness to participate in

the Proposed Recapitalisation and acquire new MPG shares should be viewed positively. The meaningful

financial commitment being made by these two directors may encourage other MPG Shareholders to

participate in the Rights Offer. MPG shareholders can acquire new MPG shares via the pro-rata entitlement.

If MPG shareholders do not wish to participate in the Proposed Recapitalisation, they can sell their Rights to

another investor and realise value for this entitlement. If MPG shareholders want to acquire more new

Shares than their pro-rata entitlement they can do so under the Oversubscription Facility.

Shortfall Shares will therefore only arise if there are entitlements not taken up by existing MPG shareholders

under the Rights Offer. It follows that Wholesale Investors can only acquire Shortfall Shares after MPG

shareholders have either:

§

decided that they do not wish to subscribe for these new MPG shares; or

§

they been allocated the maximum number of additional shares available to them under the

Oversubscription Facility.

Shortfall Shares will be allocated to the Wholesale Investors (including the two MPG directors) on a pro-rata

basis based on commitment size. Any Shortfall Shares leftover after the Wholesale Investors have received

their full allocation will be acquired by Amari.

The table below shows the percentage of MPG shares on issue that Amari and the Wholesale Investors will

hold post the Proposed Recapitalisation based on different percentages of entitlements being taken up under

the Rights Offer:

POTENTIAL SHAREHOLDING OUTCOMES FOLLOWING THE PROPOSED RECAPITALISATION

RIGHTS OFFER TAKE UP

0% 43% 100%

Amari 51.0% 51.0% 51.0%

Existing MPG shareholders 25.7% 31.8% 49.0%

Wholesale Investors other than the MPG directors 18.1% 13.1% -

Simon Bennett 4.6% 3.4% -

Pramod Khatri 0.9% 0.7% -

Total Shareholding

100.0% 100.0% 100.0%

The percentage of MPG shares that Simon Bennett and Pramod Khatri hold post the Proposed

Recapitalisation is a function of the level of participation by MPG shareholders in the Rights Offer. If existing

MPG shareholders subscribe for all the Shares offered under the Proposed Recapitalisation (i.e. 100% of

Rights Offer is taken up), then the Wholesale Investors (including the two MPG directors) will not acquire any

MPG shares under the Wholesale Investor Underwrite.

The percentage ownership of MPG that MPG directors end up holding post the Proposed Recapitalisations

increases as the percentage of new MPG shares taken up in the Rights Offer by existing shareholders

decreases. If existing MPG shareholders subscribe for 43% of the new MPG shares offered to them under the

Rights Offer, then Simon Bennett and Pramod Khatri will acquire the maximum number of new MPG shares

that they have committed to acquire under the Wholesale Investor Underwrite and Amari will acquire no

________________________________________________________________________________________________________________________________________________________

24

Shortfall Shares are defined as any shares offered but not subscribed for by eligible, existing MPG shareholders under the Rights Offer.


45


Shortfall Shares. The Company raises the maximum amount of capital under the Proposed Recapitalisation

in these circumstances.

A possible but unlikely outcome is that no existing MPG shareholders participate in the Rights Offer. In this

circumstance the Company will raise the minimum amount of capital under the Proposed Recapitalisation

and Simon Bennett and Pramod Kharti will acquire a shareholding in MPG post the Proposed Recapitalisation

of 4.6% and 0.9% respectively. This is the highest possible percentage ownership of MPG that the two MPG

directors can achieve under the Proposed Recapitalisation.

MPG directors will acquire Shortfall Shares at the same price as the new MPG shares have been offered and

issued to MPG shareholders under the Proposed Recapitalisation.

Unlike the other Wholesale Investors, Simon Bennett and Pramod Khatri will not receive an underwriting fee

and there are no other benefits being offered to the MPG directors under the Wholesale Investor Underwrite.

In Grant Samuel’s opinion, the terms and conditions of the potential of issuance of new MPG shares to

Simon Bennett and Pramod Khatri are fair to MPG shareholders. The MPG directors are not being offered

any preferential terms, and they will only end up acquiring MPG shares that MPG shareholders have not

subscribed for under the Rights Offer.

Simon Bennett may end up acquiring more new MPG shares at the Issue Price than the maximum number

that smaller MPG shareholders can acquire under the Rights Offer due to the quantum of his commitment

($1 million) to the Wholesale Investors Underwrite. Ultimately, the number of new MPG shares that the

MPG directors end up with is beyond their control and depends entirely on the level of participation by

MPG shareholders in the Rights Offer.


46


7 Valuation of MPG

7.1 Preferred Methodology

7.1.1 Overview

The most reliable evidence as to the value of a business is the price at which the business or a comparable

business has been bought and sold in an arm’s length transaction. In the absence of direct market evidence

of value, estimates of value are made using methodologies that infer value from other available evidence.

There are four primary valuation methodologies commonly used for valuing businesses:

§

capitalisation of earnings or cash flows;

§

discounting of projected cash flows;

§

industry rules of thumb; and

§

estimation of the aggregate proceeds from an orderly realisation of assets.

Each of these valuation methodologies has application in different circumstances. The primary criterion for

determining which methodology is appropriate is the actual practice adopted by purchasers of the type of

business involved. A detailed description of each of these methodologies is outlined at Appendix B.

7.1.2 Preferred Approach

The material uncertainty that exists in relation to MPG’s ability to continue as a going concern needs to be

taken into consideration when seeking to value equity interests in the Company. If MPG can raise capital and

turn around its trading performance, it is reasonable to value MPG on the basis of fair market value as a going

concern. Fair market value is defined as the estimated price that could be realised in an open market over a

reasonable period of time assuming that potential buyers have full information.

The corollary is that it is inappropriate to value MPG on the basis of fair market value as a going concern if

MPG does not raise capital and continues to generate operating losses. In the absence of the Proposed

Recapitalisation, an assessment of value for the business based on the estimated aggregate proceeds from

the orderly realisation of assets would arguably be more appropriate. In the worst case, if a subsequent

capital raising could not be successfully completed, the Company could be placed in receivership. Grant

Samuel believes that in a receivership scenario MPG shareholders will not realise any value for their shares.

The most likely outcome is that preferred creditors, including the Banking Syndicate, do not get fully repaid

out of the proceeds of liquidating MPG’s assets.

In the context of the Proposed Recapitalisation Grant Samuel has placed reliance on the capitalisation of

earnings methodology in determining a value range for MPG on a going concern basis. The reasons for this

are:

§

if the Proposed Recapitalisation is implemented, the debt of MPG will be materially reduced and the

business will be substantially reset, in the near term at least, as a robust going concern.

§

a capitalisation of earnings is likely to be the primary methodology that would be adopted by a

purchaser when acquiring businesses like MPG after taking into consideration the size of MPG and its

forecast earnings.

§

the availability of information that can be analysed to determine an applicable multiple range.

A discounted cash flow (DCF) valuation is often used to cross-check against the capitalisation of earnings

methodology. Given MPG’s current financial position it is unlikely a potential acquirer would place a high

degree of reliance on a DCF methodology. DCF analysis relies on a detailed forecast of future earnings and

cash flows. MPG does not prepare a long-term forecast, so this exercise has not been undertaken.


47


7.2 Summary

The following table summarises Grant Samuel’s valuation of MPG on a going concern basis:

MPG - VALUATION SUMMARY

$ MILLION, EXCEPT WHERE STATED

GOING CONCERN BASIS

LOW HIGH

Enterprise value 65.0 95.0

Net borrowings for valuation purposes (34.9) (34.9)

Other assets 3.8 3.8

Equity value 33.9 63.9

Fully diluted shares on issue (millions) 685.4 685.4

Equity value per share 5.0 cents 9.3 cents

The equity value range determined of 5.0 cents to 9.3 cents per MPG share assumes that MPG has raised

what Grant Samuel believes is the capital needed to remove the uncertainty over its ability to continue as a

going concern. While it is not assured that this will be the case, Grant Samuel has assumed that the Banking

Syndicate would proceed with the Debt Forgiveness, as has been agreed to under the Proposed

Recapitalisation. This assumes MPG will raise the minimum amount of $15 million of capital needed to satisfy

the Bank Refinancing condition by issuing new MPG shares at a price of 3 cents per share. The assumed

share issuance would result in MPG having 685.4 million shares on issue post the capital raising.

It should be noted that MPG would have to raise capital at a higher price of 5 cents per share to achieve the

same equity value range per MPG share set out in the table above in the absence of the Debt Forgiveness. A

more likely outcome in the absence of the Debt Forgiveness is that MPG would have to issue more shares at

a price below 5 cents to raise sufficient capital to reduce net borrowings to the level adopted for valuation

purposes. In that circumstance the equity value range per MPG share would be lower.

There are also a range of outcomes under the Proposed Recapitalisation that will result in higher levels of

debt reduction because more capital is being raised. The equity value range per MPG share would be lower

if the assumption was to raise more than $15 million of capital at an issue price of 3 cents.

The valuation represents the estimated full underlying value of MPG assuming 100% of the company was

available to be acquired and includes a premium for control. The value exceeds the price at which, based on

current market conditions, Grant Samuel would expect MPG shares to trade on the NZSX in the absence of a

takeover offer.

An enterprise value range of $65 million to $95 million has been attributed to MPG’s business operations on

a going concern basis. This valuation range is an overall judgement having regard to:

§

earnings multiples implied by transactions involving the building materials industry; and

§

sharemarket ratings of listed building materials companies.

Section 7.3 sets out the multiples implied by Grant Samuel’s valuation and provides a comparison with

transaction evidence and sharemarket ratings for selected listed companies.

The valuation also reflects the strengths and weaknesses of MPG and considers the following factors:

§

MPG is a leading producer of performance glass and is well positioned in the New Zealand and

Australian markets due to its brand strength, scale and reputation.

25

MPG is the largest industry

participant in New Zealand with approximately 30% market share. The Australian market is more

________________________________________________________________________________________________________________________________________________________

25

New Zealand’s recent service issues have been resolved over the last 12 months.


48


fragmented and AGG’s market share is estimated at 17%, making it the second largest industry

participant in the three states that it operates in.

§

It is highly unlikely that a competitor of scale will enter the market given the industry dynamics in both

countries. There are current pricing pressures due to overcapacity and Viridian has also implemented

aggressive pricing strategies in New Zealand in an attempt to gain market share.

§

Due to the nature of construction, the lead times for glass can be relatively short. This minimises the

impact of imports into Australasia. The flat glass processing market in New Zealand and Australia is a

just-in-time manufacturing market that benefits from investment in automation and distribution and

efficient systems and processes. As evidenced by its recent DIFOT statistics, MPG is operating efficiently,

indicating the effectiveness of its investment in its systems and processes.

§

MPG has a diverse customer base in both Australia and New Zealand. MPG has had issues with

customer retention in the recent past but having implemented operational improvements over the last

12 months management now believe that MPG’s market share has stabilised and recent discussions

with some existing and potential new customers suggests that evidence of growth may start to emerge

in the near term.

§

With a stable market share, it is reasonable to expect that MPG’s revenue and margins will improve as

the level of construction activity increases in New Zealand. However, the outlook for the construction

sector in New Zealand remains uncertain. There is a degree of confidence that the industry is at the

bottom of the cycle, but the timing of the economic recovery remains unclear. Continuing lows level of

pre-construction activity and new dwelling consent data suggests demand for performance glass in New

Zealand it is likely to remain subdued for some time.

§

MPG’s management has forecast EBITDA to increase by $11.4 million in FY26. Of the $11.4 million

increase, approximately $6.2 million relates to an increase in revenue and gross margin in New Zealand

and Australia. The balance of the increase comes from cost reduction initiatives, some of which have

already been implemented. While there is risk associated with the delivery of MPG’s FY26 forecast,

there is also confidence that the work undertaken over the last 12 months has already started to deliver

a turnaround in financial performance.

§

In New Zealand, MPG has restructured its operations to reduce costs, increase production efficiency,

and deliver high levels of customer service. Overall, MPG’s management believes that the majority of

the hard work has been completed in right-sizing the business for the current market structure and that

MPG is well-placed to benefit from the increase in construction activity that is expected to occur as

economic conditions improve.

§

Building code changes were introduced in key states of Australia over the past 12 months that require

greater use of, and higher standards for DGUs in new builds. These changes are expected to underpin a

material increase in demand compared to historical levels and give management confidence that AGG

can achieve its forecast FY26 EBITDA.

§

AGG is approaching capacity by the end of FY28. Options to increase capacity further are available

through adjacent leases and other optimisation projects, although the capital expenditure plan has yet

to be scoped. A recapitalised MPG will give it the flexibility it needs to implement growth projects and

deliver more capacity before it becomes a constraint.

§

Valuation practice allows for the recognition of cost savings (and other synergies) that would

theoretically be achievable across multiple acquirers but excludes any synergies that are unique to a

particular buyer. An acquirer of MPG would be able to achieve savings in overheads relating to the costs

of operating as a public listed entity. Grant Samuel has excluded an estimated $0.6 million of costs

associated with MPG’s NZSX listing including a proportion of Directors’ fees, licences and registrations,

NZSX fees, investor communication costs.


49


7.2.1 Net debt for valuation purposes

Grant Samuel has adopted net debt for valuation purposes at as summarised below:

NET DEBT AS AT 30 JUNE 2025 ($ MILLION)

Cash on hand 4.0

Bank borrowings (62.9)

Reduction in bank borrowings required to recapitalise MPG 24.0

Net debt for valuation purposes (34.9)

At this level of debt MPG will satisfy the proposed covenants for the Bank Refinancing if it achieves the

budgeted improvement in EBITDA.

7.2.2 Other assets

MPG has tax losses carried forward, which are expected to be utilised in the foreseeable future.

Consequently, MPG will continue to pay very little income tax over the next two or three years. Grant Samuel

has estimated the present value of the tax losses carried forward by adopting management forecasts for

accounting profit before tax as a proxy for assessable net income for income tax purposes to calculate a value

for the benefit of being able to offset future assessable income against the losses carried forward.

A significant proportion of the tax losses carried forward will be utilised if the Debt Forgiveness occurs.

7.3 Earnings Multiple Analysis

7.3.1 Implied multiples

The enterprise valuation range of $65 million to $95 million implies the following capitalisation multiples:

IMPLIED VALUATION PARAMETERS


VARIABLE

($ MILLION)

VALUE RANGE

LOW HIGH

Value range ($million) 65.0 95.0

Multiple of EBITDA (pre IFRS 16, including synergy costs)

Year ended 31 March 2024 12.9 5.0x 7.4x

Year ending 31 March 2025 4.6 14.1x 20.7x

Year ending 31 March 2026

16.0 4.1x 5.9x

Multiple of EBIT (pre IFRS 16, including synergy costs)

Year ended 31 March 2024

7.6

8.6x 12.5x

Year ending 31 March 2025

-

na na

Year ending 31 March 2026 11.3 5.8x 8.4x

Ungeared Net Tangible Assets

At 31 March 2025 72.2* 0.90 1.32

* Includes a deferred tax assets of $15.9 million.

The capitalisation multiples calculated above can be compared to the EBITDA and EBIT multiples inferred

from prices at which shares in comparable listed companies are trading and the value parameters of

transactions involving other similar businesses operating in the building materials industry. The implied

multiples of Grant Samuel’s valuation are broadly consistent with the comparable evidence as set out below.


50


IMPLIED EBITDA MULTIPLES VS COMPARABLE TRANSACTION EVIDENCE



IMPLIED EBITDA MULTIPLES VS SHARE MARKET RATINGS OF SELECTED LISTED COMPANIES

26



It is important to consider the following when reviewing the graphs above:

§

The multiples implied by the valuation reflect Grant Samuel’s estimate of full underlying value (i.e. a

value incorporating a premium for control). The trading multiples for the comparable companies do not

reflect any premium for control.

§

The number of transactions, where transaction values were disclosed, involving building material

manufacturers in Australia and New Zealand of similar scale to MPG is limited. The most recent relevant

transactions include Steel & Tube’s acquisition of the assets and business of Perry Metal Protection,

Perry Grating and Waikato Sand Blasting (Perry Metal) and MPG’s acquisition of AGG in 2016. The

________________________________________________________________________________________________________________________________________________________

26

Grant Samuel has used historical EBITDA multiples for comparison unless there is an expected recovery in the forecast year. In this instance,

for comparison Grant Samuel has used the forecast multiple as it is a more appropriate benchmark.

4.1

5.4 5.4

5.6

5.9

8.0

9.0

0.0

1.0

2.0

3.0

4.0

5.0

6.0

7.0

8.0

9.0

10.0

Grant Samuel Lo w

AGG / MPG (2016 and

2024 (N BIO)

Perry Metal

Protection / Steel and

Tube

Private NZ comp an y

evidence

Grant Samuel High

Average EBITDA

mu ltple with

synergies

Average acorss all

transactions

Implied EBITDA Multiple

4.1

5.3

5.4

5.9

6.1

6.3

6.9

7.4

8.5

9.5

10.8

11.1

11.2

11.4

0.0

2.0

4.0

6.0

8.0

10.0

12.0

Grant Samuel - L ow

Vitro, S.A.B . d e C .V

JELD-WEN

Grant Samuel - High

Big River

Apogee

Emb elton

Fletcher Building

GWA

Reliance

Steel & TubeJames Hardie

Tecno glass

Vulcan Steel

Implied EBITDA Multiple


51


implied multiple of the AGG acquisition was similar to recent indications of value that were provided to

MPG in April 2024.

§

Grant Samuel has advised on several transactions involving other businesses operating in New Zealand’s

building materials industry. The average implied historical EBITDA multiples of these transactions is 5.6

times respectively. The enterprise value of each of these companies was below $50 million. Larger

companies tend to trade at higher multiples than smaller companies reflecting greater diversification,

economies of scale, quality of management and operations.

§

Over the last five years the large global manufacturers and suppliers of building materials have been

consolidating markets including Australia and the USA. Due to the size of companies involved (i.e.

enterprise value over US$1 billion) and differences in market concentration these transactions are not

directly comparable. As noted above, Grant Samuel would expect MPG to trade at a discount to these

larger companies.

§

There are considerable differences between the operations and scale of the comparable listed

companies when compared with MPG. In addition, care needs to be exercised when comparing

multiples of New Zealand companies with internationally listed companies. Differences in regulatory

environments, share market and broader economic conditions, taxation systems and accounting

standards hinder comparisons.

An explanation regarding the interpretation of the above multiples is included at Appendix C.

7.3.2 Transaction Evidence

The valuation of MPG has been considered having regard to the earnings multiples implied by the prices for

transactions involving broadly comparable companies with operations in the building materials industry. A

selection of relevant recent transactions is set out below:

RECENT TRANSACTION EVIDENCE

DATE TARGET ACQUIRER

ENTERPRISE

VALUE ($M)

EBITDA MULTIPLE EBIT MULTIPLE

HISTORICAL

WITH

SYNERGIES

HISTORICAL

WITH

SYNERGIES

May 25 Perry Metal Protection Steel & Tube NZ$43.3 5.4 - 6.2

Aug-24 Tradelink Metal

Manufactures

A$160 - - ~7.5 -

Jul-24 CSR Saint-Gobain A$3,046 9.8 7.9 11.7 -

May-24 Masonite Ownes Corning US$3,900 9.3 7.2 13.2 9.2

Jun-23

Building Products

Canada Saint-Gobain CAD$1,325 11.9 8.2 -

-

Jul-22 Cornerstone Building CD&R US$5,834 8.9 - 16.2 -

Jul-22 Ullrich Aluminium Vulcan Steel NZ$145 3.8 - - -

Apr-21 USG Boral Knauf US$2,000 11.3 - - -

Mar-21 Firestone Building Holcim US$3,400 12.6 9.0 14.3 9.8

Feb-20 Continental Building Saint-Gobain US$1,400 10.8 7.9 16.1 10.4

Jun-19 Formica Broadview US$840 10.8 - - -

Nov-18 Glen-Gery Brickworks A$151 8.4 - - -

Sep-16 AGG MPH A$43.1 5.4

Average 9.0 8.0 13.2 9.8

Median 9.5 7.9 13.7 9.8

Note: na = not available, nm = not meaningful.

Source: Capital IQ, Media reports, company announcements, annual reports and presentations and Grant Samuel Analysis


52


The following comments are relevant when reviewing the table above:

§

Each transaction has its own unique set of circumstances. As such it is often very difficult to identify

trends or draw any meaningful conclusions.

§

Where the information was available Grant Samuel has adjusted the Enterprise Value, EBITDA and EBIT

to derive the implied multiples and remove the impact of IFRS16 and other extraordinary items.

§

In May 2025 Steel & Tube acquired the assets and business of Perry Metal. The total acquisition price

was $43.3 million, with a potential additional payment of up to $6 million based on the future financial

performance of the business over a two to three year period. Perry Metal is New Zealand’s largest and

only ISO certified hot dip galvanising business. The acquisition of Perry Metal provides Steel & Tube with

expertise and nationwide galvanizing services and its customers with access to a seamless, end-to-end

steel solution, from sourcing and processing to premium corrosion protection solutions.

§

In August 2024 Metal Manufactures Pty Limited acquired Tradelink from Fletcher Building for A$160

million, with an additional $10 million payable over two years on achieving separation milestones.

Tradelink is an Australian plumbing supplies and distribution business. The implied earnings multiples

were not disclosed. Tradelink made an EBIT loss in FY24. When the transaction was announced, it was

reported that an EBIT multiple between 7 and 8 times was expected.

27


§

Compagnie de Saint-Gobain S.A.’s (Saint-Gobain) acquired CSR Limited (CSR) for A$3.1 billion in July

2024 (or $4.5 billion when the planned short to mid-term realisations of the property developments are

included). CSR is a leading building products company in Australia for residential and non-residential

construction with A$2.0 billion in total revenue from Building Products. The transaction implied an

EBITDA and EBIT multiple of 9.8 and 11.7 times respectively (or 7.9 times EBITDA after $60 million of

expected synergies).

§

In May 2024 Owens Corning completed its acquisition of Masonite International Corporation

(Masonite), a leading global provider of interior and exterior doors and door systems for US$3.9 billion.

The transaction implied historical EBITDA and EBIT multiples of 9.3 and 13.2 times respectively. Owens

Corning was expected to realise US$125 million of synergies from the acquisition. The implied EBITDA

and EBIT multiples after synergies decrease to 7.2 and 9.2 times respectively.

§

In September 2023 Saint-Gobain acquired Building Products of Canada Corp (BPCC) for CAD$1.3 Billion.

BPCC was a privately owned manufacturer of residential roofing shingles and wood fibre insulation

panels. The purchase price implied a multiple (before synergies) of approximately 11.9 times EBITDA

and 8.2 times when including run-rate synergies of approximately C$50 million.

§

In July 2022 Cornerstone Building Brands, Inc (Cornerstone Building) the largest manufacturer of

exterior building products in North America was acquired by private equity firm Clayton, Dubilier & Rice

(CD&R) for US$5.8 billion. The transaction represented a 75% premium to the closing share price of the

share price prior to speculation in the market regarding a potential transaction. CD&R held 49% of the

shares prior to the takeover. The transaction did not include any synergy benefits.

§

In July 2022, Vulcan signed an agreement to acquire Ullrich Aluminium Company Limited (Ullrich) for

NZ$165 million (or $145 million after adjusting for working capital). Ullrich was an integrated distributor

of industrial aluminium products in Australasia with a large sales network, together with extrusion

facilities and fabrication operations. Vulcan noted that the aluminium distribution market was an

opportunity it had been considering for many years, and Ullrich’s platform and network combined with

Vulcan offered potential synergies.

§

In April 2021, Boral sold its 50% share in USG Boral to Gebr Knauf KG (Knauf) for US$1.0 billion. USG

Boral included plasterboard-based businesses in Australia, New Zealand, Asia and the Middle East and

________________________________________________________________________________________________________________________________________________________

27

Capital IQ - Pre-Deal Situation


53


it had attractive positions in mature and emerging markets. The transaction implied a historical EBITDA

multiple of 11.3 times (based on the 2019 financial year to exclude the impact of COVID-19 which

impacted trading in 2020 and 2021).

§

In March 2021, Holcim Limited (Holcim) acquired Firestone Building Products from Bridgestone for

US$3.4 billion. Firestone Building Products included roofing systems including waterproofing

membranes, liquid applied waterproofing and insulation products. The purchase price implied an

EBITDA multiple of 12.6 times and 9.0 times when including the expected synergies of US$110 million.

§

In February 2020 Saint-Gobain acquired Continental Building Products for US$1.4 billion. Continental

Building Products was primarily a wallboard and joint compound material manufacturer. The

transaction implied a historical EBITDA multiple of 10.8 times and 7.9 times after the expected $50

million of synergies.

§

In June 2019, Fletcher Building sold Formica Group (Formica) to Broadview Holding BV (Broadview) for

a sale price of US$840 million. Formica is a provider of branded, designed surfacing solutions for

commercial and residential customers worldwide. The purchase price implied an EBITDA multiple of

10.8 times. Fletcher Building acquired Formica in 2007 for US$750 million which implied a historical

EBITDA multiple of 10.0 times.

§

In November 2018 Brickworks Limited (Brickworks) acquired Glen-Gery Corporation (Glen-Gery) for

US$110 million. Glen-Gery is a US brick manufacturer of architectural products to the non-residential,

multi-residential and paving segments. The purchase price implied an EBITDA multiple of 8.4 times.

§

In September 2016, MPG completed the acquisition of AGG for A$43.1 million. At the time of the

acquisition, AGG was generating annual sales of approximately A$45 million and EBITDA of A$8 million.

The purchase price implied an EBITDA multiple of 5.3 times.


54


7.3.3 Sharemarket Evidence

The valuation of MPG has been considered in the context of the share market ratings of listed Australasian

and international companies with operations in the building materials industry. While none of these

companies are precisely comparable to MPG, the share market data provides some framework within which

to assess the valuation of MPG.

SHARE MARKET RATINGS OF SELECTED LISTED COMPANIES

COMPANY

MARKET

CAPITALISATON

(NZ$M)

HISTORICAL

EBITDA

28


FORECAST

EBITDA

HISTORICAL

EBIT

29


FORECAST

EBIT

Embelton 19 6.9 n.a 9.0 n.a

Big River 128 8.2 6.1 13.4 8.1

Steel & Tube 132 n.a 10.8 n.a 28.9

Vitro 225 5.3 n.a 11.0 n.a

GWA 680 9.0 8.5 9.6 9.1

JELD-WEN 725 5.4 10.2 10.0 n.a

Vulcan Steel 930 18.6 11.4 26.4 14.2

Apogee 1,520 6.3 6.8 8.1 9.1

Fletcher Building 3,170 8.6 7.4 13.6 10.9

Reliance 3,534 9.4 9.5 12.2 12.4

Tecnoglass 5,982 14.1 11.2 15.8 12.9

James Hardie 25,641 10.8 11.1 14.3 14.9

Median 9.3 9.3 13.0 13.4

Average 8.6 9.9 12.2 12.4

Source: Capital IQ, Grant Samuel Analysis n.a – not available or not meaningful for the purposes of the analysis.

The following comments are relevant when reviewing the table above:

§

The multiples shown below are based on share market prices as at 25 July 2025. The multiples do not

reflect a premium for control and, as such, are not directly comparable to the multiples implied by the

valuation of MPG.

§

The companies selected have varying financial year ends. The historical data presented above is based

on the latest annual result or where companies have a June year-end the latest available broker

research and the forecast for the next 12-month period.

§

Where the information was available, Grant Samuel has adjusted the Enterprise Value, EBITDA and EBIT

to derive the implied multiples and remove the impact of IFRS16 and other extraordinary items.

§

Over the last 12 months, Embelton’s share price has been impacted by a decline in revenue and earnings

due to a slowdown in residential and commercial construction in Australia. For the 12-month period

ending December 2024, revenue had declined by approximately 20%.

§

Challenging market conditions have impacted Steel & Tube’s financial performance over the last 12

months. For the 12-month period ending 30 June 2025, Steel & Tube's revenue is forecast to decline for

the third consecutive year, with an approximate 18% reduction due to steel demand at levels not seen

since the 1990s. As summarised in section 7.3.4, Steel & Tube acquired Perry Group in May 2025, and

the implied multiples have been adjusted to account for this acquisition.

________________________________________________________________________________________________________________________________________________________

28

Represents gross capitalisation (that is, the sum of the market capitalisation adjusted for minorities, plus borrowings less cash as at the

latest balance date) divided by adjusted EBITDA. Adjusted EBITDA includes depreciation and interest expense relating to ROU assets.

29

Represents gross capitalisation divided by adjusted EBIT.


55


§

Big River’s share price has been impacted over the last two years due to its trading performance,

stemming primarily from its exposure to Australasian residential construction activity. The forecast

implied EBITDA multiple reflects the expectation of improved trading over the next 12 months due to

an improving residential market and the impact of recent cost management programmes.

§

Vitro's share price has declined by approximately 40% over the last 12 months due to a material decline

in sales and EBITDA. This performance was recently impacted by a fire at one of its facilities, alongside

economic uncertainty stemming from US tariffs which has affected investment decisions and market

stability.

§

Jeld-Wen’s share price has declined by approximately 70% over the last 12 months. Jeld-Wen’s revenue

has declined over the last three years due to the global economic climate and brokers consider the

business to be overgeared. The high forecast EBITDA multiple reflects the expected decline in EBITDA

in the 12-month period ending 31 December 2025.

§

Despite a suppressed construction market in Australia, the UK and New Zealand, GWA is forecast to

achieve revenue growth in the 12-months ending 30 June 2025. The growth outlook for GWA is neutral

as analysts are expecting a slower recovery from the New Zealand market and a mixed outlook in

Australia’s commercial segment.

§

Vulcan’s share price has only declined by approximately 3.6% over the last 12 months despite an

expected 20% decline in EBITDA (post IFRS16) for the 12-months ended 30 June 2025. Market analysts

expect Vulcan’s earnings to grow over the next 12-months, which explains the lower implied forecast

EBITDA multiple.

§

Apogee’s share price has declined by approximately 36% over the last 12 months, primarily due to a

combination of factors related to its financial performance and market conditions which resulted in a

material decline in earnings. Apogee also announced that earnings will continue to decline due to the

impacts of moderating operating margins in Metals and Glass, increased interest expenses, and tariff-

related expenses concentrated in the six months of trading ending August 2025.

§

Fletcher Building’s share price has been materially impacted over the last three years due to a number

of significant events including major losses on construction projects such as Sky City Convention centre,

leaky pipe issues in Western Australia, issues with Gib board supply, and a downturn in the level of

construction activity. In an attempt to reduce costs and improve performance, Fletcher Building has

announced a major restructure which will disestablish the Australian division. Fletcher Building has also

suspended dividends until its debt reduction targets are achieved.

§

Reliance’s share price has declined slightly over the last 12 months, primarily due to the impact of the

US tariff policy. Analysts believe Reliance is well-placed for continued growth in key markets such as

the US due to its expansion into new residential and higher value commercial markets. In response to

US tariff policy, Reliance has reduced its exposure to imported products from China and is sourcing

more goods from Vietnam, Taiwan, Korea and Thailand.

§

Tecnoglass's share price increased by approximately 40% over the past 12 months due to consistently

reporting record revenue growth, expanding profit margins, and frequently beating analyst estimates.

In May 2025, Tecnoglass achieved record first quarter revenue of US$222.3 million, up 15.4% over the

prior period, primarily due to 20%+ organic growth in both Residential and Multi-Family/Commercial

Projects.

§

James Hardie’s share price has declined by approximately 23% over the past 12 months, primarily due

to the announcement of the US$14.0 billion Azek Acquisition. Azek engages in the design,

manufacturing, and selling of building products for residential, commercial, and industrial markets in

the United States and Canada. Investors reacted negatively to the acquisition price (which included a

37% premium). This was viewed as excessive, especially amid economic uncertainty.

§

A description of each of the companies above is set out in Appendix A.


56


8 Investment Decision

Grant Samuel has not been engaged to provide a recommendation to shareholders in relation to the

Proposed Recapitalisation. In any event, the decision whether to vote for or against the Proposed

Recapitalisation is a matter for individual shareholders, based on their own views as to value, their

expectations about future market conditions and their particular circumstances including risk profile,

liquidity preference, investment strategy, portfolio structure and tax position. Shareholders who are in

doubt as to the action they should take in relation to the Proposed Recapitalisation should consult their own

professional adviser.

Similarly, it is a matter for individual shareholders as to whether to buy, hold or sell securities in MPG. These

are investment decisions upon which Grant Samuel does not offer an opinion and are independent of a

decision on whether to vote for the Proposed Recapitalisation. Shareholders should consult their own

professional adviser in this regard.


GRANT SAMUEL & ASSOCIATES LIMITED

8 August 2025


57


APPENDIX A – COMPARABLE LISTED COMPANIES


A brief description of each of the companies listed in Section 7.3.3 is outlined below:


Embelton Limited

Embelton Limited primarily engages in the manufacture, distribution, and installation of flooring products in

Australia. It also provides along with additional Metal Bending & Fabrication services. Internationally its

Engineering division delivers noise and vibration isolation systems in primarily in New Zealand, China, Singapore

and Vietnam.


Steel & Tube Holdings Limited

Steel & Tube is One of New Zealand’s leading providers of steel solutions with over 70 years of trading history.

Steel & Tube operates through Distribution and Infrastructure segments. Their extensive product range covers

everything from basic components like nuts, bolts, and fencing, to large-scale structural steel products such as

beams, purlins, and seismic mesh, alongside specialised offerings like stainless steel, engineering steel, and

irrigation solutions.


Big River Industries Limited

Big River is a major Australian building materials manufacturer and distributor, supplying an extensive range of

high-quality timber, builders’ hardware, building supplies and services for the residential, commercial, industrial,

building and construction industries.


Vitro, S.A.B. de C.V

Vitro is one of the world's largest glass manufacturers. Headquartered in Monterrey, Mexico, Vitro produces and

distributes a wide range of glass products, including architectural glass, automotive glass, and glass containers for

various industries like cosmetics, pharmaceuticals, and food and beverage. The company also supplies raw

materials and machinery for industrial use, operating across the Americas, Europe, and Asia.


JELD-WEN Holding, Inc.

Jeld-Wen is one of the world’s largest door and window manufacturers, operating ~80 manufacturing facilities in

14 countries, primarily in North America and Europe. Headquartered in Charlotte, North Carolina, Jeld-Wen

designs, produces, and distributes an extensive range of interior and exterior doors, wood, vinyl and aluminium

windows, and related products for use in the new construction and repair and remodelling of residential homes

and non-residential buildings.


GWA Group Limited

GWA is a Australian supplier of building fixtures and fittings to households and commercial premises. GWA

operates through its Bathrooms & Kitchens business with its strategic focus on superior solutions for water. The

Group is the owner and distributor of an extensive range of market leading brands including Caroma, Methven,

Dorf and Clark.


Vulcan Steel Limited

Vulcan is an Australasian-wide, value-add steel distributor and processor. Founded in NZ (1995), Vulcan has grown

through geographic and product expansion via organic initiatives and acquisitions. Vulcan has national footprints

in Australia and NZ across steel distribution, plate processing, coil processing, stainless steel and engineering steel.


Apogee Enterprises, Inc.

Apogee is a provider of glass products, services, and systems. It specialises in the designing and developing of

metal and glass products and services for enclosing commercial buildings, displays, and framing art. Apogee also

provides design, engineering, fabrication and field installation Apogee has a presence in the US, Canada and Brazil.




58


Fletcher Building Limited

Fletcher Building is a New Zealand-based building materials company with operations also extending to Australia.

Fletcher Building’s operating divisions include concrete, building products, steel, retail distribution, construction,

and property development. Its largest segments are building products and distribution. These businesses

manufacture plasterboard, insulation, laminate benchtops and materials, pipes, steel, and frame and truss.


Reliance Worldwide Corporation Limited

Reliance is a market leader and manufacturer of water delivery, control and optimisation systems for the modern

built environment and offers an expanded range of solutions in piping systems, backflow and water meters. Its

unique end-to-end meter to fixture and floor to ceiling plumbing solutions target the new construction,

renovation, service, repair and re-model markets.


Tecnoglass Inc.

Tecnoglass is a leading producer of architectural glass, windows, and associated aluminium products serving the

multi-family, single-family and commercial end markets. Tecnoglass is the second largest glass fabricator serving

the U.S. and the number 1 architectural glass transformation company in Latin America. Located in Colombia, the

Tecnoglass’s 4.1 million square foot, vertically integrated manufacturing complex provides efficient access to over

1,000 global customers, with the U.S. accounting for more than 90% of revenues.


James Hardie Industries plc

James Hardie is a global building materials company and the largest global manufacturer of fibre cement products.

James Hardie is headquartered in Ireland with significant operations across North America, Australia, New

Zealand, and Europe. James Hardie manufactures a wide range of high-performance products for interior and

exterior construction, including siding, weatherboards, panels, and flooring.


59


APPENDIX B – VALUATION METHODOLOGY DESCRIPTIONS

Capitalisation of Earnings

Capitalisation of earnings or cash flows is most appropriate for businesses with a substantial operating history and

a consistent earnings trend that is sufficiently stable to be indicative of ongoing earnings potential. This

methodology is not particularly suitable for start-up businesses, businesses with an erratic earnings pattern or

businesses that have unusual expenditure requirements. This methodology involves capitalising the earnings or

cash flows of a business at a multiple that reflects the risks of the business and the stream of income that it

generates. These multiples can be applied to a number of different earnings or cash flow measures including

EBITDA, EBITA, EBIT or net profit after tax. These are referred to respectively as EBITDA multiples, EBITA multiples,

EBIT multiples and price earnings multiples. Price earnings multiples are commonly used in the context of the

share market. EBITDA, EBITA and EBIT multiples are more commonly used in valuing whole businesses for

acquisition purposes where gearing is in the control of the acquirer.


Where an ongoing business with relatively stable and predictable earnings is being valued Grant Samuel uses

capitalised earnings or operating cash flows as a primary reference point. Application of this valuation

methodology involves:

§

estimation of earnings or cash flow levels that a purchaser would utilise for valuation purposes having regard

to historical and forecast operating results, non-recurring items of income and expenditure and known

factors likely to impact on operating performance; and

§

consideration of an appropriate capitalisation multiple having regard to the market rating of comparable

businesses, the extent and nature of competition, the time period of earnings used, the quality of earnings,

growth prospects and relative business risk.


The choice between the parameters is usually not critical and should give a similar result. All are commonly used

in the valuation of industrial businesses. EBITDA can be preferable if depreciation or non-cash charges distort

earnings or make comparisons between companies difficult, but care needs to be exercised to ensure that proper

account is taken of factors such as the level of capital expenditure needed for the business and whether or not

any amortisation costs also relate to ongoing cash costs. EBITA avoids the distortions of goodwill amortisation.

EBIT can better adjust for differences in relative capital intensity.


Determination of the appropriate earnings multiple is usually the most judgemental element of a valuation.

Definitive or even indicative offers for a particular asset or business can provide the most reliable support for

selection of an appropriate multiple of earnings. In the absence of meaningful offers, it is necessary to infer the

appropriate multiple from other evidence.


The primary approach used by valuers is to determine the multiple that other buyers have been prepared to pay

for similar businesses in the recent past. However, each transaction will be the product of a unique combination

of factors, including:

§

economic factors (e.g. economic growth, inflation, interest rates) affecting the markets in which the

company operates;

§

strategic attractions of the business - its particular strengths and weaknesses, market position of the business,

strength of competition and barriers to entry;

§

rationalisation or synergy benefits available to the acquirer;

§

the structural and regulatory framework;

§

investment and sharemarket conditions at the time; and

§

the number of competing buyers for a business.


60


A pattern may emerge from transactions involving similar businesses with sales typically taking place at prices

corresponding to earnings multiples within a particular range. While averages or medians can be determined it is

not appropriate to simply apply such measures to the business being valued. The range will generally reflect the

growth prospects and risks of those businesses. Mature, low growth businesses will, in the absence of other

factors, attract lower multiples than those businesses with potential for significant growth in earnings. The most

important part of valuation is to evaluate the attributes of the specific business being valued and to distinguish it

from its peers so as to form a judgement as to where on the spectrum it appropriately belongs.


An alternative approach in valuing businesses is to review the multiples at which shares in listed companies in the

same industry sector trade on the sharemarket. This gives an indication of the price levels at which portfolio

investors are prepared to invest in these businesses. Share prices reflect trades in small parcels of shares (portfolio

interests) rather than whole companies and it is necessary to adjust for this factor. .


The analysis of comparable transactions and sharemarket prices for comparable companies will not always lead

to an obvious conclusion as to which multiple or range of multiples will apply. The multiples will often be

widespread of multiples and the application of judgement becomes critical. Moreover, it is necessary to consider

the particular attributes of the business being valued and decide whether it warrants a higher or lower multiple

than the comparable companies. This assessment is essentially a judgement.


Discounted Cash Flow

Discounting of projected cash flows has a strong theoretical basis. It is the most commonly used method for

valuation in a number of industries, and for the valuation of start-up projects where earnings during the first few

years can be negative. DCF valuations involve calculating the net present value of projected cash flows. This

methodology is able to explicitly capture the effect of a turnaround in the business, the ramp up to maturity or

significant changes expected in capital expenditure patterns. The cash flows are discounted using a discount rate,

which reflects the risk associated with the cash flow stream. Considerable judgement is required in estimating

future cash flows and it is generally necessary to place great reliance on medium to long-term projections prepared

by management. The discount rate is also not an observable number and must be inferred from other data (usually

only historical). None of this data is particularly reliable so estimates of the discount rate necessity involve a

substantial element of judgment. In addition, even where cash flow forecasts are available the terminal or

continuing value is usually a high proportion of value. Accordingly, the multiple used in assessing this terminal

value becomes the critical determinant in the valuation (i.e. it is a “de facto” cash flow capitalisation valuation).

The net present value is typically extremely sensitive to relatively small changes in underlying assumptions, few of

which are capable of being predicted with accuracy, particularly beyond the first two or three years. The arbitrary

assumptions that need to be made and the width of any value range mean the results are often not meaningful

or reliable. Notwithstanding these limitations, DCF valuations are commonly used and can at least play a role in

providing a check on alternative methodologies, not least because explicit and relatively detailed assumptions

need to be made as to the expected future performance of the business operations.


Industry Rules of Thumb

Industry rules of thumb are commonly used in some industries. These are generally used by a valuer as a “cross

check” of the result determined by a capitalised earnings valuation or by discounting cash flows, but in some

industries rules of thumb can be the primary basis on which buyers determine prices. Grant Samuel is not aware

of any commonly used rules of thumb that would be appropriate to value MPG. In any event, it should be

recognised that rules of thumb are usually relatively crude and prone to misinterpretation.


Realisation of Assets

Valuations based on an estimate of the aggregate proceeds from an orderly realisation of assets are commonly

applied to businesses that are not going concerns. They effectively reflect liquidation values and typically attribute

no value to any goodwill associated with ongoing trading.



61


APPENDIX C – INTERPRETATION OF MULTIPLES


Earnings multiples are normally benchmarked against two primary sets of reference points:

§

the multiples implied by the share prices of listed peer group companies; and

§

the multiples implied by the prices paid in acquisitions of other companies in the same industry.


In interpreting and evaluating such data it is necessary to recognise that:

§

multiples based on listed company share prices do not include a premium for control and are therefore often

(but not always) less than multiples that would apply to acquisitions of controlling interests in similar

companies. However, while the premium paid to obtain control in takeovers is observable (typically in the

range 20-35%) it is inappropriate to simply add a premium to listed multiples. The premium for control is an

outcome of the valuation process, not a determinant of value. Premiums are paid for reasons that vary from

case to case and may be substantial due to synergy or other benefits available to the acquirer. In some

situations the premium may be minimal or even zero. There are transactions where no corporate buyer is

prepared to pay a price in excess of the prices paid by share market investors;

§

acquisition multiples from comparable transactions are therefore usually seen as a better guide when valuing

100% of a business but the data tends to be less transparent and information on forecast earnings is often

unavailable;

§

the analysis will give a range of outcomes from which averages or medians can be determined but it is not

appropriate to simply apply such measures to the company being valued. The most important part of

valuation is to evaluate the attributes of the specific company being valued and to distinguish it from its

peers so as to form a judgement as to where on the spectrum it belongs;

§

acquisition multiples are a product of the economic and other circumstances at the time of the transaction.

However, each transaction will be the product of a unique combination of factors, including:

• economic factors (e.g. economic growth, inflation, interest rates) affecting the markets in which the

company operates;

• strategic attractions of the business – its particular strengths and weaknesses, market position of the

business, strength of competition and barriers to entry;

• the company’s own performance and growth trajectory;

• rationalisation or synergy benefits available to the acquirer;

• the structural and regulatory framework;

• investment and share market conditions at the time, and

• the number of competing buyers for a business;

§

acquisitions and listed companies in different countries can be analysed for comparative purposes, but it is

necessary to consider to differences in overall share market levels and rating between countries, economic

factors (economic growth, inflation, interest rates), market structure (competition etc) and the regulatory

framework. It is not appropriate to adjust multiples in a mechanistic way for differences in interest rates or

share market levels;

§

acquisition multiples are based on the target’s earnings, but the price paid normally reflects the fact that

there were cost reduction opportunities or synergies available to the acquirer (at least if the acquirer is a

“trade buyer” with existing businesses in the same or a related industry). If the target’s earnings were

adjusted for these cost reductions and/or synergies the effective multiple paid by the acquirer would be

lower than that calculated on the target’s earnings;


62


§

while EBITDA multiples are commonly used benchmark they are an incomplete measure of cash flow. The

appropriate multiple is affected by, among other things, the level of capital expenditure (and working capital

investment) relative to EBITDA. In this respect:

• EBIT multiples can in some circumstances be a better guide because (assuming depreciation is a

reasonable proxy for capital expenditure) they effectively adjust for relative capital intensity and present

a better approximation of free cash flow. However, capital expenditure can be lumpy and depreciation

expense may not be a reliable guide. In addition, there can be differences between companies in the

basis of calculation of depreciation; and

• businesses that generate higher EBITDA margins than their peer group companies will, all other things

being equal, warrant higher EBITDA multiples because free cash flow will, in relative terms, be higher

(as capital expenditure is a smaller proportion of earnings).





63


APPENDIX D – QUALIFICATIONS, DECLARATIONS AND CONSENTS


1. Qualifications

The Grant Samuel group of companies provides corporate advisory services in relation to mergers and acquisitions,

capital raisings, corporate restructuring and financial matters generally. One of the primary activities of Grant

Samuel is the preparation of corporate and business valuations and the provision of independent advice and

expert’s reports in connection with mergers and acquisitions, takeovers and capital reconstructions. Since

inception in 1988, Grant Samuel and its related companies have prepared more than 400 public expert and

appraisal reports.


The persons responsible for preparing this report on behalf of Grant Samuel are Christopher Smith, BCom,

PGDipFin, MAppFin, Peter Jackson, BCom, CA and Simon Cotter, BCom, MAppFin, F Fin and Jake Sheehan, BCom

(Hons). Each has a significant number of years of experience in relevant corporate advisory matters.


2. Limitations and Reliance on Information

Grant Samuel’s opinion is based on economic, market and other conditions prevailing at the date of this report.

Such conditions can change significantly over relatively short periods of time. The report is based upon financial

and other information provided by the directors, management and advisers of MPG. Grant Samuel has considered

and relied upon this information. Grant Samuel believes that the information provided was reliable, complete and

not misleading and has no reason to believe that any material facts have been withheld.


The information provided has been evaluated through analysis, enquiry, and review for the purposes of forming

an opinion as to the underlying value of MPG. However, in such assignments time is limited and Grant Samuel

does not warrant that these inquiries have identified or verified all of the matters which an audit, extensive

examination or “due diligence” investigation might disclose.


The time constraints imposed by the Takeovers Code are tight. This timeframe restricts the ability to undertake a

detailed investigation of MPG. In any event, an analysis of the merits of the offer is in the nature of an overall

opinion rather than an audit or detailed investigation. Grant Samuel has not undertaken a due diligence

investigation of MPG. In addition, preparation of this report does not imply that Grant Samuel has audited in any

way the management accounts or other records of MPG. It is understood that, where appropriate, the accounting

information provided to Grant Samuel was prepared in accordance with generally accepted accounting practice

and in a manner consistent with methods of accounting used in previous years.


An important part of the information base used in forming an opinion of the kind expressed in this report is the

opinions and judgement of the management of the relevant enterprise. That information was also evaluated

through analysis, enquiry and review to the extent practicable. However, it must be recognised that such

information is not always capable of external verification or validation.


The information provided to Grant Samuel included projections of future revenues, expenditures, profits and cash

flows of MPG prepared by the management of MPG. Grant Samuel has used these projections for the purpose of

its analysis. Grant Samuel has assumed that these projections were prepared accurately, fairly and honestly based

on information available to management at the time and within the practical constraints and limitations of such

projections. It is assumed that the projections do not reflect any material bias, either positive or negative. Grant

Samuel has no reason to believe otherwise.


However, Grant Samuel in no way guarantees or otherwise warrants the achievability of the projections of future

profits and cash flows for MPG. Projections are inherently uncertain. Projections are predictions of future events

that cannot be assured and are necessarily based on assumptions, many of which are beyond the control of

management. The actual future results may be significantly more or less favourable.


64


To the extent that there are legal issues relating to assets, properties, or business interests or issues relating to

compliance with applicable laws, regulations, and policies, Grant Samuel assumes no responsibility and offers no

legal opinion or interpretation on any issue. In forming its opinion, Grant Samuel has assumed, except as

specifically advised to it, that:

§

the title to all such assets, properties, or business interests purportedly owned by MPG is good and

marketable in all material respects, and there are no material adverse interests, encumbrances, engineering,

environmental, zoning, planning or related issues associated with these interests, and that the subject assets,

properties, or business interests are free and clear of any and all material liens, encumbrances or

encroachments;

§

there is compliance in all material respects with all applicable national and local regulations and laws, as well

as the policies of all applicable regulators other than as publicly disclosed, and that all required licences,

rights, consents, or legislative or administrative authorities from any government, private entity, regulatory

agency or organisation have been or can be obtained or renewed for the operation of the business of MPG,

other than as publicly disclosed;

§

various contracts in place and their respective contractual terms will continue and will not be materially and

adversely influenced by potential changes in control; and

§

there are no material legal proceedings regarding the business, assets or affairs of MPG, other than as

publicly disclosed.


3. Disclaimers

It is not intended that this report should be used or relied upon for any purpose other than as an expression of

Grant Samuel’s opinion as to the merits of the Proposed Recapitalisation. Grant Samuel expressly disclaims any

liability to any MPG security holder who relies or purports to rely on the report for any other purpose and to any

other party who relies or purports to rely on the report for any purpose whatsoever.


This report has been prepared by Grant Samuel with care and diligence and the statements and opinions in this

report are given by Grant Samuel in good faith and in the belief on reasonable grounds that such statements and

opinions are correct and not misleading. However, no responsibility is accepted by Grant Samuel or any of its

officers or employees for errors or omissions however arising in the preparation of this report, provided that this

shall not absolve Grant Samuel from liability arising from an opinion expressed recklessly or in bad faith.


Grant Samuel was not involved in the preparation of the Notice of Meeting issued by MPG and has not verified or

approved any of the contents of the Notice of Meeting. Grant Samuel does not accept any responsibility for the

contents of the Notice of Meeting (except for this report).


4. Independence

Grant Samuel and its related entities do not have any shareholding in or other relationship or conflict of interest

with MPG or Amari that could affect its ability to provide an unbiased opinion in relation to the Proposed

Recapitalisation. Grant Samuel had no part in the formulation of the Proposed Recapitalisation. Its only role has

been the preparation of this report. Grant Samuel will receive a fixed fee for the preparation of this report. This

fee is not contingent on the outcome of the Proposed Recapitalisation. Grant Samuel will receive no other benefit

for the preparation of this report. Grant Samuel considers itself to be independent for the purposes of the

Takeovers Code.


5. Information

Grant Samuel has obtained all the information that it believes is desirable for the purposes of preparing this report,

including all relevant information which is or should have been known to any Director of MPG and made available

to the Directors. Grant Samuel confirms that in its opinion the information provided by MPG and contained within


65


this report is sufficient to enable MPG security holders to understand all relevant factors and make an informed

decision in respect of the Proposed Recapitalisation. The following information was used and relied upon in

preparing this report:


Publicly Available Information

§

MPG’s Annual Reports for the financial years ended 31 March 2020 to 2025.

§

MPG’s investor presentations.

§

MPG’s NZX announcements.

§

MBIE National Construction Pipeline Report December 2024.

§

Statistics NZ.

§

Australian Bureau of Statistics.

§

Australian Construction Industry Forum Construction Market Report.

§

Broker research, industry reports and press articles.

§

NZX Company Research for share trading data.

§

Capital IQ for share trading data and comparable analysis.


Non-Public Information

§

MPG management reporting.

§

MPG’s management forecasts to 31 March 2026 and 2027.

§

MPG’s management banking forecast to 31 March 2026 and 2028.

§

MPG’s management accounts for FY24 and FY25.

§

MPG’s FY26 Budget.

§

Westpac Refinancing Terms.

§

Wholesale Investors Underwrite Agreement.

§

Capital Rasing Agreement with Amari.

§

MPG’s market share analysis in Australia and New Zealand.

§

CFO and Board Reports over the last 12 months.

6. Declarations

MPG has agreed that it will indemnify Grant Samuel and its employees and officers in respect of any liability

suffered or incurred as a result of or in connection with the preparation of the report. This indemnity will not

apply in respect of the proportion of any liability found by a Court to be primarily caused by any conduct involving

gross negligence or wilful misconduct by Grant Samuel. MPG has also agreed to indemnify Grant Samuel and its

employees and officers for time spent and reasonable legal costs and expenses incurred in relation to any inquiry

or proceeding initiated by any person. Where Grant Samuel or its employees and officers are found to have been

grossly negligent or engaged in wilful misconduct Grant Samuel shall bear the proportion of such costs caused by

its action. Any claims by MPG are limited to an amount equal to the fees paid to Grant Samuel.


Advance drafts of this report were provided to the directors and executive management of MPG. Certain changes

were made to the drafting of the report as a result of the circulation of the draft report. There was no alteration

to the methodology, evaluation or conclusions as a result of issuing the drafts.


66


7. Consents

Grant Samuel consents to the issuing of this report in the form and context in which it is to be included in the

Notice of Meeting to be sent to security holders of MPG. Neither the whole nor any part of this report nor any

reference thereto may be included in any other document without the prior written consent of Grant Samuel as

to the form and context in which it appears.

---

PROXY FORM/ADMISSION CARD
FOR METRO PERFORMANCE GLASS

LIMITED 2025 SPECIAL MEETING

The Special Shareholders’ Meeting of Metro Performance Glass

Limited (the Metro) will be held at MUFG Pension & Market Services,

Level 30, PwC Tower, 15 Customs Street West, Auckland and online via

the MUFG Pension & Market Services Meeting portal at www.

virtualmeeting.co.nz/mpgsm25, on Tuesday, 26 August 2025,

commencing at 3.00pm (NZST). If you attend online, you will require

your Holder number for verification purposes.

If you propose to attend the Special Shareholders’ Meeting, please

bring this form to assist with your registration. If you propose NOT to

attend the Special Shareholders’ Meeting, physically or online, but wish

to vote by postal vote or appoint a proxy, please complete and return

this form to MUFG Pension & Market Services no later than 3.00pm

on Sunday, 24 August 2025. Alternatively, proxy appointment or postal

voting can be completed online by going to vote.cm.mpms.mufg.com/

MPG or by scanning the QR code above with your smartphone.

Any proxy form or postal vote received after 3.00pm, on Sunday,

24 August 2025 will not be valid for the Special Shareholders’ Meeting.

POSTAL VOTE

As a shareholder entitled to vote at the Special Shareholders’ Meeting,

you are entitled to vote by postal vote. You can cast your postal vote

online or by one of the other methods listed above. If you return your

postal vote without indicating how you wish to vote, or your indication

on how to vote is unclear, on any resolution, you will be deemed to have

abstained from voting on that resolution. If you complete the postal

vote section and also appoint a proxy, then your postal vote will be cast

and your proxy appointment will not be counted, but your proxy may

still attend the meeting on your behalf. If this form is returned duly

signed by a shareholder with voting instructions completed but

without indicating that it is a postal vote or proxy has been appointed,

it will be deemed to be a postal vote.

APPOINTMENT OF PROXY

Any shareholder of Metro entitled to attend and vote at the Special

Shareholders’ Meeting may appoint a proxy to attend and vote in the

place of that shareholder. A proxy need not be a shareholder of Metro.

The Chair of the meeting is willing to act as proxy. If you appoint the

Chair of the meeting as proxy, but do not direct the Chair how to vote

on a resolution, then the Chair of the meeting will vote your shares in

favour of that resolution. To appoint the Chair as your proxy, please

write “Chair of the Meeting” in the space marked “Full Name” on the

Postal Vote/Proxy Form.

LODGE YOUR PROXY

Online:

vote.cm.mpms.mufg.com/MPG

Scan & email:

meetings.nz@cm.mpms.mufg.com

Deliver:

MUFG Pension &

Market Services

Level 30, PwC Tower

15 Customs Street West

Auckland 1010

Mail:

Use the enclosed reply paid

envelope or address to:

MUFG Pension &

Market Services

PO Box 91976

Auckland 1142

Scan this QR code with your

smartphone and vote online

General Enquiries

+64 9 375 5998 | enquiries.nz@cm.mpms.mufg.com

Voting of your holding

If you appoint a proxy you must either direct the proxy how to vote

by ticking the “For”, “Against” or “Abstain” box in respect of each

resolution OR by ticking the “Proxy Discretion” box in respect of each

resolution. A shareholder can direct the proxy holder in respect of one

or more resolutions and give the proxy holder discretion in respect of

other resolutions. If you tick the “Proxy Discretion” box for a particular

resolution, or if you do not tick any box for a particular resolution, then

the proxy may vote as he/she thinks fit or abstain from voting.

VOTING RESTRICTIONS

Any “Associated Person” of Simon Bennett or Pramod Khatri (as that

term is defined in the NZX Listing Rules) is not entitled to vote on

Resolution 3. Votes need not be disregarded on Resolution 3 if the

vote is cast by a person who is not entitled to vote as proxy for a

person who is entitled to vote in accordance with the directions on

the proxy form.

ATTENDING THE MEETING

If you propose to attend the Special Shareholders’ Meeting, please

bring this proxy form intact to the meeting, the barcode is required

for registration at the meeting. If you propose to attend the Special

Shareholders’ Meeting online via www.virtualmeeting.co.nz/mpgsm25,

you will require your shareholder number for verification purposes.

SIGNING INSTRUCTIONS FOR PROXY FORMS

Individual

Where the holding is in one name, the shareholder must sign this

proxy form.

Joint Holding

If you are joint holders of shares, either joint shareholder (or their duly

authorised attorney) may sign this Proxy Form.

Power of Attorney

If this proxy form has been signed under a power of attorney, a copy of

the power of attorney (unless already deposited with MUFG Pension &

Market Services) and a signed certificate of non-revocation of the power

of attorney must be returned to MUFG Pension & Market Services.

Corporate Shareholder

If the shareholder is a company, this proxy form must be signed on

behalf of the company by a duly authorised person acting under the

company’s express or implied authority.

Go online to vote.cm.mpms.mufg.com/MPG to vote or turn over to

complete the Postal Vote/Proxy Form

STEP 1: CHOOSE TO VOTE BY POSTAL VOTE OR APPOINT A PROXY TO VOTE ON YOUR BEHALF
POSTAL VOTING


I wish to vote by postal vote (please tick the box).

My voting intention is indicated in the resolution section below.

APPOINT A PROXY TO VOTE ON YOUR BEHALF

I/We named above, being a shareholder of Metro Performance Glass Limited:

hereby appointof

(Full name)(Full address)

orof

(Full name)(Full address)

as my/our proxy to vote for my/our behalf at the Special Meeting of Shareholders of Metro Performance Glass Limited to be held at

MUFG Pension & Market Services, Level 30, PwC Tower, 15 Customs Street West, Auckland and online at www.virtualmeeting.co.nz/mpgsm25,

on Tuesday, 26 August 2025, commencing at 3.00pm.

STEP 2: ITEMS OF BUSINESS – VOTING INSTRUCTIONS

Please note: For each resolution you must tick one box. If you mark the abstain box for an item, you are directing your proxy not to vote on

your behalf during a poll and your votes will not be counted in computing the required majority for that item. Proxy discretion is not

applicable when voting by postal vote.

RESOLUTIONS

To consider and, if thought fit pass, the following resolutions: Please indicate with a

ORDINARY RESOLUTIONS:FORAGAINSTABSTAINPROXY

DISCRETION

1. That, subject to Ordinary Resolutions 2 and 3 being passed, the issuance of

up to 501,655,800 Shares to Amari Metals Australia Pty Ltd for $0.03 per

Share pursuant to the Proposed Recapitalisation where such issue will cause

Amari to become the holder and controller of more than 20% of the voting

rights in Metro, as described in the Notice of Meeting dated 11 August 2025,

be approved under Rule 7(d) of the Takeovers Code.

2. That, subject to Ordinary Resolutions 1 and 3 being passed, the issuance of up

to 798,260,738 Shares to subscribers under the Proposed Recapitalisation for

$0.03 per Share, as described in the Notice of Meeting dated 11 August 2025,

be approved for all purposes, including under NZX Listing Rule 4.2.1.

3. That, subject to Ordinary Resolutions 1 and 2 being passed, the issuance of up

to 33,333,333 Shares to Simon Bennett and 6,666,667 Shares to Pramod Khatri

under the Proposed Recapitalisation for $0.03 per Share, as described in the

Notice of Meeting dated 11 August 2025, be approved for all purposes, including

under NZX Listing Rule 5.2.1.

STEP 3: SHAREHOLDER QUESTIONS

Shareholders present at the Special Shareholders’ Meeting, physically or virtually, will have the opportunity to ask questions during the

meeting. If you cannot attend but would like to ask a question, you can submit a question online by going to vote.cm.mpms.mufg.com/MPG

and completing the online validation process or complete the question section below and return to MUFG Pension & Market Services.

Questions will need to be submitted by 3.00pm on Sunday, 24 August 2025. The Board will address and answer questions during the meeting.

Question:

STEP 4: SIGN: SIGNATURE OF SHAREHOLDER(S) This section must be completed

Shareholder 1Shareholder 2Shareholder 3

or duly authorised officer or attorneyor duly authorised officer or attorneyor duly authorised officer or attorney

Contact Name Contact Daytime Telephone Date

Electronic Investor Communications: If you received the Notice of Meeting and Proxy Form by mail and wish to receive your future investor

communications by email please provide your email address below.

POSTAL VOTE / PROXY FORM

---

1
E q u i t y R a i s e I n v e s t o r P r e s e n t a t i o n

1 1 A u g u s t 2 0 2 5

Metro Performance Glass

2
Summary3

1Metro Overview & Strategy Update7

2FY25 Performance & Outlook18

3Recapitalisation Overview22

4New Debt Facility31

5Key Risks33

6Disclaimer & Glossary38

Agenda

S e c t i o nI t e m

P a g e

3
Summary

Metro Performance Glass (Metro) is seeking

to raise $15 - 24 million via a combination of a

rights issue and a placement to a majority

investor

•The equity raise will recapitalise Metro, significantly enhancing its financial position, and provide

increased confidence and commitment from customers and employees while also freeing up

management and the Board to focus on the business

•New majority shareholder will own 51% of Metro if the raise is successful

•Shareholder vote required to approve new majority shareholder’s 51% stake and for directors’

participation in equity raise

Reset of balance sheet gives confidence in

our future outlook

•Existing bank syndicate has agreed $10 million debt forgiveness subject to successful equity raise

•Net debt forecast to fall to $27 – 37 million by 31 March 2026 depending on equity raised

New committed banking facility agreed,

subject to successful equity raise

•Three-year term, on same pricing and similar terms as existing facility

•Covenants set at a level that provide Metro with a platform to achieve its plans

We have taken the time to understand and

improve the business before coming to

market

•Significant changes made to Board and management team, product offering, service levels, cost base

and employee objectives, expectations and culture

•We have confidence in our revised strategy

Rights issue and placement to a new

majority shareholder represents the only

transaction that has been able to be agreed

•Metro’s debt levels are unsustainably high, and the Board has been actively seeking a capital solution for

15 months

•Several other options pursued, but none have resulted in a firm proposal that can be brought to

shareholders

•Conditional proposal by Viridian to acquire Metro at $0.08 per share in December 2024 has not resulted

in an offer and Commerce Commission clearance has not been received

4
Size•Approximately $8.9 million

Structure

•Eligible shareholders will have the right to subscribe for 1.6 New Shares for every 1 existing share held at $0.03 per share

•Eligible shareholders who take up all their rights in full can apply for additional shares via an oversubscription facility, up to the

greater of:

–100% of their entitlement amount; or

–$25,000

Underwrite

Commitments

•Metro has binding commitments from approximately 10 wholesale investors to subscribe for shortfall shares not taken up by eligible

shareholders. Two directors of Metro have provided commitments and their participation requires shareholder approval

•Along with the underwrite by Amari Metals Australia Pty Ltd (Amari) described below, the commitments are sufficient to ensure

that the full $8.9 million will be raised through the Rights Offer

Amari Underwrite

•Amari has agreed to subscribe for all shortfall shares not taken up by eligible shareholders or the binding commitments from

wholesale investors

Timing

•The Rights Offer is expected to open on 1 September 2025, subject to shareholders approving the resolutions required to facilitate

the Rights Offer

The Recapitalisation

Metro is raising up to $8.9 million in a renounceable rights issue, and at least $6.1 million via a

placement of New Shares to a new majority shareholder. Together, these are referred to as

the “Recapitalisation”

R e n o u n c e a b l e R i g h t s I s s u e

Size•Between $6.1 and $15.0 million

Structure

•On completion of the rights issue, Metro will place sufficient shares to Amari at $0.03 per share such that it will own a 51%

shareholding

Shareholder approval

•Shareholder approval is required to implement the Recapitalisation under the Takeovers Code (for Amari to reach 51%) and NZX

Listing Rules (to place more than 15% of Metro’s shares on issue)

T o p-u p P l a c e m e n t

5
Why support Metro now?

We are addressing

long standing

company issues

•Metro’s performance has been poor and disappointed shareholders and customers over a number of years

•Significant changes made to:

–Board and management

–Production approach and service levels in New Zealand

–Head office costs

–New Zealand branch network

–Employee objectives, expectations and culture

Metro has a positive

outlook

•Metro is forecasting pre IFRS-16 EBITDA of $15.4m in FY26 and $21.4m in FY27

–Budgeted to generate positive operating cash flow in FY26, even at subdued activity levels

–Insulation standards support growth, particularly in Australia

–Production efficiency now in place to benefit from any future upturn in activity

•Executive Director Simon Bennett and Independent Director Pramod Khatri have committed to subscribe for $1 million and $200,000

respectively of any shares not taken up by shareholders

New debt facility

gives time to

complete turnaround

•Metro has entered a new 3-year facility with an existing lender, subject to completion of the Recapitalisation

•Same pricing and similar terms as current facility

•Terms provide Metro with a platform to achieve its plans over the period

1

4

3

Our initiatives are

starting to bear fruit

•Markets remain subdued, but our changes have had a material impact on profitability:

–DIFOT and throughput are at record levels

–Market share stabilised

–Gross margins increased despite lower volume

–Overheads significantly reduced

–Greater overall efficiency

2

6
What will a recapitalisation achieve?

Raise will significantly

strengthen balance

sheet

•The Recapitalisation will raise proceeds of between $15 and $24 million, depending on take up

•Existing bank syndicate has agreed to forgive $10 million of debt provided the Recapitalisation is successful

•Net debt is forecast to reduce to $27 – $37 million by 31 March 2026

•Based on FY26 forecast EBITDA, this represents a pro-forma leverage of 2.4x - 1.8x (depending on amount of equity raised) as at 31

March 2026

Allows shareholders

to capitalise on

improved business

performance, with

significant upside if

market improves

•The outlook for high quality double-glazed glass remains strong in both New Zealand and Australia

•Regulatory environment around insulation standards will continue to be additive to demand

•Production efficiency now in place to benefit from any future upturn in activity

•Now operationally profitable - significant upside when market improves

•Metro will be supported by a majority shareholder that understands the business and is a long term investor

1

3

Enable Metro to win

more business

•Metro’s uncertain financial position has seen customers diversify supply and employees targeted by competitors

•Greater stability for employees and greater certainty for customers will allow Metro to be a stronger competitor

•The Recapitalisation will free up capital to invest in profit growth, the level depending on the amount raised in the Recapitalisation

•Free up management resource and allow focus on profitably growing and improving the business

2

7
1. Metro Overview & Strategy Update

8
•We operate five glass manufacturing facilities throughout Australasia

•Revenue of $214 million and 858 employees

•Growing market with building code changes requiring more, and higher standard, double-glazed glass in new builds, but low building activity for a sustained period

has created industry overcapacity and price competition

•Industry in New Zealand underwent significant change when a window manufacturing customer commenced glass manufacturing

•Metro has undertaken a significant change in leadership over the last 15 months, with a focus on improving performance, particularly in New Zealand:

―Majority of the Board changed

―New Executive Director and CFO

―New country head for New Zealand recently appointed and other executive appointments made

―Changes made to branch network, more to come

―Expert in successful Australian business turnaround employed to assist in New Zealand turnaround

•Simplified business model, focus on production efficiency, and improved customer service is generating good market feedback and improved margins despite pricing

pressure in market

Group summary

Metro is a leading producer of double-glazed glass units in both New Zealand and Australia,

primarily selling to window manufacturers for use in new residential construction and

renovations

M e t r o s u m m a r y

9
•Two glass manufacturing facilities – Auckland and Christchurch

•Branch network of 12 sites, employing 123 people

•Focus on window manufacturer customers throughout New Zealand, but

also sell direct to residential and light commercial customers through the

branch network

•~30% share of residential double-glazed units to window manufacturers

•Building code changes introduced in 2022 mandated higher quality

double-glazed units for new builds and increased the proportion of higher

priced, higher margin low-e glass sales

•FY25 revenue: $134m

•Three glass manufacturing facilities – Melbourne, Sydney and Hobart

•Focus on a large number of window manufacturer customers throughout

Victoria, NSW, ACT and Tasmania (60% of Australia’s population)

•Significant restructure and turnaround successfully implemented in FY21

by current management team

•~17% share of double-glazed unit production in Eastern states

•Building code changes implemented in FY24 required more homes to use

double glazing and resulted in a significant uplift recently seen in NSW

with uplift in Victoria expected soon

•FY25 revenue: $80m

FY25 is forecast to be our trough earnings period for the NZ business, as market volumes

continue to be depressed and cost-out initiatives reach completion

Overview of operations

M e t r o P e r f o r m a n c e G l a s s N e w Z e a l a n d ( M e t r o N Z )A u s t r a l i a n G l a s s G r o u p ( A G G )

Sydney

Melbourne

Hobart

Whangarei

Auckland (incl manufacturing)

Bay of Plenty

Hamilton

New Plymouth

Napier

Palmerston

North

Wellington

Christchurch (incl

manufacturing)

Nelson

Dunedin

Queenstown

Invercargill

Window manufacturers / merchants

Retrofit

Commercial

VICNSWTAS

L o c a t i o n s a n d R e v e n u e S p l i t :

L o c a t i o n s a n d R e v e n u e S p l i t :

10
M a n a g e m e n t t e a mB o a r d o f D i r e c t o r s

Metro has undergone a significant refresh of both Board and management over the last 15

months, establishing a lean and responsive reporting structure

Board and management team

Simon Bennett

Executive Director

•Experienced CEO, entrepreneur, and company director

•Previously the CEO of Accordant Group which encompassed numerous recruitment businesses

•Previous experience in retail and manufacturing

Sarah Hipkiss

Group Chief Financial Officer

•Previous CFO roles in manufacturing at Cavalier Corporation and The Comfort Group

•Former audit partner at KPMG in New Zealand and London

Nick Hardy-Jones

Country Manager – New Zealand

•Joined Metro in 2016, initially in the commercial glazing business after various roles in the roofing and

cladding industries

•Appointed to South Island manager in 2021 and has overseen excellent performance of that part of the

business prior to recent appointment and country head

Steve Hamer

CEO - AGG

•An experienced senior executive with 40 years in manufacturing and building products and the last 7 years

in the glass industry

•Managed the turnaround in AGG from 2019 – 2022 and will join the Metro Board in late 2025

Shawn Beck

Chairman

•Director/chair with 15+ previous directorships in public and private companies in a range of industries

including building products, as well as companies in financial stress

•Founding director of Pencarrow Private Equity (20 years), previous investment banking and ECM

experience, having executed or managed circa 50 transactions as advisor or principal

•Has driven “private company” approach at Metro, simplifying decision making, improving the team and re-

setting the stakeholder relationships

Simon Bennett

Executive Director

•As on the LHS

Julia Mayne

Non Executive Director

•Currently the Group Executive, Client Relations at Scottish Pacific Business Finance (Australia)

•Numerous consulting and acting CEO roles focused on business improvement

•15 years in senior finance roles at Fletcher Building, including building products, Crane and Stramit divisions

Pramod Khatri

Non Executive Director

•Previously Managing Director and majority shareholder of McKechnie Aluminium for over 20 years, a

manufacturer and supplier of aluminium products supplying both NZ and Australian markets

•Prior to this held senior management roles in the New Zealand dairy, roading & construction, and

manufacturing sectors

Appointed Executive: May 2024

Appointed: Nov 2023

Appointed: Jan 2025

Joined: 2016

Appointed to current role: Apr 2025

Appointed: Aug 2018

Appointed Director: Dec 2023

Appointed: Sept 2021

Appointed: Dec 2023

11
$0.00

$0.50

$1.00

$1.50

$2.00

$2.50

Jun-17Jun-19Jun-21Jun-23Jun-25

•Metro was slow to adjust to this structural change, and both

New Zealand and Australia have since been impacted by

market downturns

•Metro’s new strategy commenced in May 24:

―NZ organisational change

―Business simplification and focus on quality and service

―Significant cost out opportunities identified and

implementation began

•The Recapitalisation will improve market perception and

positively impact market positioning. Volume stabilisation,

focused cost management and operational improvement

are expected to see return to profit and deliver cash surplus

to further reduce debt

•Leaner and faster governance and management style

combined with strong capability will position Metro well

when market activity returns

•FY27 will be the first year that includes the full run-rate of

the implemented and identified financial performance

improvements

K e y e v e n t sM e t r o s h a r e p r i c e

Metro’s profitability was significantly impacted by AGP’s entry into New Zealand glass

manufacturing, which significantly reduced the available market and created significant

overcapacity

Addressing Metro’s financial performance

G r o u p E B I T D A (N Z $ m –p r e I F R S 1 6 )

AGP entrance

announced

AGP plant

operational

Metro Bay of

Plenty plant

closure

Metro

Wellington plant

closure

New Board and

management

44.6

43.3

39.7

35.3

28.7

14.4

18.7

12.3

5.6

15.4

21.4

FY17FY18FY19FY20FY21FY22FY23FY24FY25FY26BFY27B

12
•Metro’s publicised capital issues have impacted employee and customer

retention in NZ

•Takeover proposal by competitor has also had an impact

•Notwithstanding, Metro has fought for customers and improved DIFOT,

reduced rework, improved quality and strengthened margins in NZ

M e t r o N Z E B I T D A (N Z $ m – p r e I F R S 1 6 )A G G E B I T D A (N Z $ m – p r e I F R S 1 6 )

Rebuilding NZ’s profitability remains the priority, while adjusting Australia’s cost base to

match the lower activity in FY25 is expected to return AGG to previous profitability levels

Addressing Metro’s financial performance (cont’d)

•Significant business turnaround executed from FY19 – 21

•Focus on product simplification, quality and manufacturing efficiency -

much like what is being implemented in NZ

•Fast decline in activity in FY25 with lag in corresponding cost action

•We believe the Australian market has bottomed and growth is beginning

again

•Building code changes offer greater market opportunity, with NSW early

adoption demonstrating the future opportunity in Victoria

4.4

5.9

(1.2)

(0.2)

2.3

2.2

9.0

8.5

5.3

6.9

9.8

14.4%

10.6%

(2.4%)

(0.4%)

4.4%

3.8%

11.7%

10.7%

6.6%

7.8%

10.0%

( 50.0%)

( 40.0%)

( 30.0%)

( 20.0%)

( 10.0%)

-

10. 0%

20. 0%

( 3.0)

2.0

7.0

12. 0

17. 0

FY17FY18FY19FY20FY21FY22FY23FY24FY25FY26FFY27F

EBITDA (pre-IFRS)AU EBITDA margin (pre-IFRS 16)

41.2

38.9

42.0

36.5

27.1

13.4

11.1

5.2

0.3

8.5

11.6

19.3%

18.3%

19.3%

18.0%

15.1%

7.5%

5.9%

3.3%

0.2%

6.2%

8.0%

( 50.0%)

( 40.0%)

( 30.0%)

( 20.0%)

( 10.0%)

-

10. 0%

20. 0%

-

10. 0

20. 0

30. 0

40. 0

50. 0

60. 0

FY17FY18FY19FY20FY21FY22FY23FY24FY25FY26FFY27F

EBITDA (pre-IFRS 16)NZ EBITDA margin (pre-IFRS 16)

Source: MPG disclosures, MPG forecasts

13
N Z r e s i d e n t i a l s q u a r e m e t e r a g e c o n s e n t s ( 0 0 0 S )

1

A u s t r a l i a n d w e l l i n g s c o m m e n c e d ( 0 0 0 S )

1

While Australasian housing markets remain subdued, changing insultation standards are

supporting double-glazed unit growth and provide further upside when markets recover

Market backdrop remains challenging

Source: ABS and Statistics NZ

Notes: (1) Rolling 12-month average

39% down from peak

24% down from peak

Australian regulatory changes

•Similar to the code changes in NZ, several new

provisions in the National Construction Code were

mandated, including increased glazing requirements

•Implemented in NSW in Oct 2023 and Victoria in

May 2024 (see following slide for more detail)

NZ regulatory changes

•Increased requirements for window and door

insulation under H1 of the Building Code (fully

implemented by November 2023), increasing

demand for higher quality double glazing

•Metro has benefitted from this change, with a

greater proportion of higher margin low-e sales, but

this has not offset the broader market decline and

reduction in available market

4,000

5,000

6,000

7,000

8,000

Feb-19Aug-19Feb-20Aug-20Feb-21Aug-21Feb-22Aug-22Feb-23Aug-23Feb-24Aug-24Feb-25

140

165

190

215

240

Dec-18Jun-19Dec-19Jun-20Dec-20Jun-21Dec-21Jun-22Dec-22Jun-23Dec-23Jun-24Dec-24

14
N S W i m p l e m e n t a t i o n i n O c t o b e r 2 0 2 3 h a s d r i v e n d e m a n d i n F Y 2 5

V i c t o r i a i m p l e m e n t a t i o n i n M a y 2 0 2 4 e x p e c t e d t o d r i v e u p t i c k s o o n

The Australian government issued changes to the National Construction Code (NCC) which

mean windows with certain thermal properties, which double glazing is needed to meet, are

now required in certain areas

Construction Code changes drive Australian growth

•Victoria implemented the NCC change in May 2024

•While AGG has maintained volumes despite falling consents, no uptick from

the NCC change has yet been seen

•Based on the NSW experience, the uptick was expected to be seen from May

2025

•NCC change could result in a ~50% increase in demand in Victoria, based on the

NSW experience, although further capacity investment would be required to be

able to fully capture this level of demand

•Despite building activity remaining subdued, demand for double glazing in

NSW significantly increased approximately 9 – 12 months after the NCC

change came into effect

•Red line is implementation of NCC change (October 2023)

•Green line is when the NCC change impacted the market (9-12 months post

implementation)

•NSW penetration in FY24 was 18%. Post the impact of NCC change in late FY24,

penetration lifted to 28% and is expect to lift to 44% in FY26 increasing to 61%

over the following two years

25,000

30,000

35,000

40,000

45,000

900

1,000

1,100

1,200

1,300

Mar-23Sep-23Mar-24Sep-24Mar-25

VIC : Detached approvals v AGG DGU Per day

VIC DGU per day 12 mth rolling VIC Detached approvals rolling 12 mths (RHS)

-

10,000

20,000

30,000

40,000

300

400

500

Mar-23Sep-23Mar-24Sep-24Mar-25

NSW : Detached approvals v AGG DGU Per day

NSW DGU per day 12 mth rolling NSW Detached approvals rolling 12 mths (RHS)

15
Growth

FY 27 onwards

Turn Business

May 24

Consolidate

August 25

Reposition

FY 26

Repurpose

•Drive profit and cash

•Entrench market positioning

•Deposition competitors

•High quality, controlled cost

Future state

•Grow capacity

•Fill capacity

•Maximise margin

•6-9% EBIT on revenue

NZ

•High quality and service

•Simplify

•Protect cost position

•Branch reset

Recapitalise

•$15 - $24m million raise

•Remove business distraction

•Win in market

•Embed org structure and leverage

group

•Debt concessions

•Renew bank facilities

AGG

•Reset cost to lower volumes

•Maintain quality and service

Group turnaround strategy

16
I m p r o v e d s e r v i c e – D I F O T i m p r o v e m e n t

I n c r e a s e d q u a l i t y – i n t e r n a l & e x t e r n a l r e w o r k s

Sustained improvements in both service and quality have been delivered, which has allowed

Metro to stabilise volumes and retain and win customers

Why do we think it is working?

•Simplification of business processes and focus on

“manufacturing first” has allowed Metro to

significantly improve service levels

•Customer feedback has been very positive

•Metro has a strong basis to retain and win

customers

•Improvement in the manufacturing process has also

led to falling internal and external reworks

•Significant rework costs saved – a key driver in

improved gross margins

•Falling external reworks also demonstrates that

DIFOT improvements have not come at the expense

of quality

•High quality product

50%

60%

70%

80%

90%

100%

Mar 24May 24Jul 24Sep 24Nov 24Jan 25Mar 25May 25

AKL

CHC

NZ

-

1.0%

2.0%

3.0%

Apr 24Jul 24Oct 24Jan 25Apr 25Jul 25

NZ External reworks 12 month rolling

average

AKL - ExtChc - Ext

-

2.0%

4.0%

6.0%

Apr 24Jul 24Oct 24Jan 25Apr 25Jul 25

NZ Internal reworks 12 month rolling

average

AKL - IntChc - Int

17
I m p r o v e d p r o d u c t i o n e f f i c i e n c y

Production efficiency and cost control has flowed through to increased margins

Why do we think it is working? (cont’d)

•DGU production per hour has also increased over

the last year

•This has been achieved despite lower volumes in

recent months

•Again, this has assisted in improving margins

•Customer feedback on improved service has been very positive, and has assisted in stabilising volumes and market share

•Production efficiency improvements contributing to significantly improved financial performance in NZ from August 24 – January 25, compared to the same period the

previous year, but very low activity levels in February 25 – March 25 meant this did not translate to FY25 results

•Overhead and other cost reductions of ~$6m relative to FY24 have already been implemented

•Based on current run rate levels, we expect significant improvement in FY26 in both NZ and Australia, even without any improvement in overall activity levels

M a r k e t f e e d b a c k i s p o s i t i v e

Apr-24May-24Jun-24Jul-24Aug-24Sep-24Oct-24Nov-24Dec-24Jan-25Feb-25Mar-25

DGU per hour

Tot Qty / hrTot M2 / hrLinear (Tot Qty / hr)Linear (Tot M2 / hr)

18
2. FY25 Performance and Outlook

19
•Market conditions in FY25 remained

challenging, with momentum seen in

Aug-24 to Jan-25 offset by significant

declines in Feb-25 and Mar-25

•Market conditions in Australia remained

difficult as well, with activity in the

second half of the financial year 5%

below the first half

•Increased demand for double-glazed

units visible from Oct-24, following

Construction Code changes in NSW

enacted in Oct-23

•Code changes in Victoria were delayed

until May-24, and we expect to see this

impact demand in late 2025

•Oceania Glass in Australia went into

administration, forcing AGG to import

glass – may result in lower costs in the

long term, but has seen increased costs

to establish the import model and

increased working capital

FY25 results and FY26 outlook

FY25 results reflected continued difficult conditions, but Metro is budgeting to be profitable at

these activity levels in FY26 with initiatives now put in place

M a r k e t c o n t e x t

FY25 trading

•New Zealand revenue was $134 million – down 16% on FY24

•Australian revenue was $80 million – up 0.5% on FY24

•Group revenue was $214 million

•Group EBITDA pre IFRS-16 was $5.6 million ($16.9 million post IFRS-16)

•Net debt as at 31 March 2025 was $60.5m

FY26 outlook

•Volatile market conditions expected to continue, therefore no general recovery is

assumed in the FY26 budget

•We believe we can improve profitability as our initiatives streamline the business

and we build back confidence of our customer base

•FY26 forecast revenue of $226 million – up 6% on FY25

•FY26 forecast EBITDA pre IFRS-16 of $15.4 million

•FY26 forecast cash generation of ~$1.3m

20
Metro’s FY26 & FY27 forecasts assume a continuation of subdued activity levels, but business

improvements made return the business to an increasing level of profitability

FY26 & FY27 forecasts & key assumptions

Key assumptions

Key Budget Items2025A2026F2027F

Revenue

NZ133.9138.1145.6

Australia80.187.997.7

Total revenue213.0226.0243.5

EBITDA (pre IFRS 16)

NZ0.38.511.6

Australia5.36.99.8

Total EBITDA (pre IFRS 16)5.615.421.4

Total EBIT (pre IFRS 16)(3.2)6.111.8

Significant items(4.7)(1.5)-

Total EBIT after insignificant items(7.9)4.611.8

Capital expenditure2.64.24.7

Cash flows from operations

2

(4.7)1.312.5

Net debt

2

60.636.724.0

Notes: (1) Assuming no corresponding management intervention i.e. change to cost structures or employee levels

(2) Assumes $15m is raised. See slide 28 for net debt forecasts if $23.9m is raised. Cash flows from operations is defined as trading cash flows less capital expenditure and interest costs, but excludes one-off costs

•No significant changes in building market activity, pricing or market share in New

Zealand in FY26 reflecting the current subdued trading conditions in New Zealand

with revenue growth of approximately 3% driven largely by product mix and some

new customers

•In FY27 New Zealand revenue growth of 5% is forecast based on market growth

and prices increasing in line with inflation

•Sales in Australia forecast to increase primarily as a result of increased penetration

of double glazed units in Victoria based on the previous experience in New South

Wales. A price increase announced in July is also incorporated into the forecasts

over FY26 and for a full year of FY27

•Operating costs are expected to benefit from a full year of the production

efficiency and overhead cost reductions already implemented, and further factory

cost savings which were fully implemented by the end of July 2025 are expected

to benefit from a full year of implementation in FY27. Further cost saving

initiatives across the network have also been identified and assumed implemented

in FY26

•Capital expenditure is expected to remain at recent historical levels

•It is assumed there is no change to the building code regulations with regards to

thermal efficiency of windows implemented in New Zealand in 2022, New South

Wales in 2023 and Victoria in 2024

•Net proceeds from the Recapitalisation are assumed to repay existing debt

facilities or be held as cash

•Metro has a significant fixed cost base (factory overheads, employee costs) and therefore small changes in revenue can have a much larger impact on EBITDA and EBIT.

Metro estimates approximately 70% of any revenue change through volume movements is reflected in EBITDA and EBIT

1

21
FY25 – F Y 2 6 E B I T D A b r i d g e ( p r e-I F R S 1 6 )

1

The recovery of the NZ business is at the forefront of Metro’s forecast turnaround of financial

performance, driven by operating cost control and margin expansion through efficiency

Path to profitability – FY25 to FY26

H1H2H1H2

2026

ActualOutlook

Actual

2024

Outlook

2025

2017

1

20212022202320242025

Source: MPG forecasts

Notes: FY26 EBITDA improvement includes a full year of the cost-out programmes implemented mid-FY25

5.6

1.9

2.5

1.8

2.0

1.7

15.4

FY25 EBITDA (pre-IFRS

16)

NZ salesAU salesGM% increaseDistribution and

glazing-related

expenses

Administration and

other expenses

FY26F EBITDA (pre-

IFRS 16)

22
3. Recapitalisation Overview

23
Size•Approximately $8.9 million

Structure

•Eligible shareholders will have the right to subscribe for 1.6 New Shares for every 1 existing share held at $0.03 per share

•Eligible shareholders may take up all, some or none of their rights

•Rights will also be quoted on the NZX Main Board, so eligible shareholders can sell some or all of their rights if they choose

Oversubscriptions

•Eligible shareholders who take their rights in full can apply for additional shares via an oversubscription facility, up to the greater

of:

–100% of their entitlement amount; or

–$25,000

Offer Price

•$0.03 per new share, representing:

–41% discount to the last closing price prior to the equity raise announcement on 1 July 2025 of $0.051

–16% discount to TERP

1

of $0.0357

Committed Participation

•Metro received binding commitments from approximately 10 wholesale investors to subscribe for shortfall shares not taken up

by eligible shareholders. Two of these investors are Metro directors, and their participation requires shareholder approval

•Along with the Amari underwrite described below, the commitments ensure the full $8.9 million will be raised through the Rights

Offer

Amari Underwrite

•Amari has agreed to subscribe for all shortfall shares not taken up by eligible shareholders or the wholesale commitments,

subject to Amari not obtaining more than a 51% shareholding

Existing Shares on Issue•185,378,086

Approximate New Shares

Offered

•296,604,938 New Shares under the Rights Offer (subject to rounding)

Renounceable Rights Offer

The Recapitalisation includes a renounceable Rights Offer, which will raise up to $8.9 million

1. TERP is the Theoretical Ex-Rights Price at which Metro ordinary shares would trade immediately after the ex-rights date for the Recapitalisation. TERP is calculated with reference to Metro’s closing share price of $0.051 on 30 June 2025 and includes all new shares issued under the Rights Issue and Top-up

Placement assuming the minimum $15 million is raised. TERP is a theoretical calculation only and the actual price at which Metro ordinary shares will trade immediately after the ex-rights date for the Rights Offer will depend on many factors and may not be equal to TERP.

24
Top-up Placement

The Recapitalisation also includes a Top-up Placement to Amari following completion of the

Rights Offer, so Amari will become a 51% shareholder in Metro

Structure

•After completion of the Rights Offer, Metro will place sufficient New Shares to Amari at $0.03 per share such that it will own a 51%

shareholding

Size

•Between $6.1 and $15.0 million

•The size will depend on how many shortfall shares are allocated to Amari through its underwrite of the Rights Offer (and therefore

how many additional New Shares are needed to reach 51%)

Placement Price•$0.03 per new share (the same price as the issue price under the Rights Offer)

New Shares under the

Top-up Placement

•Between 203,395,062 – 501,655,800 New Shares (subject to rounding)

•203,395,062 if Amari is required to underwrite $4.4 million shortfall shares in the Rights Offer

•501,655,800 if Amari is not required to underwrite any shortfall shares in the Rights Offer

Timing and Settlement

•Metro will advise of subscription amounts in the Rights Offer by 16 September 2025 which will determine the size of the Top-up

Placement

•Top-up Placement will settle on 19 September 2025, the same date as the Rights Offer

25
Amari are a strategic investor and will appoint a representative to the MPG board

About Amari

•Amari are a privately-owned company operating a network of specialised metals distribution brands across Australia. Amari supplies high-quality semi-

finished metal materials, including stainless steel, aluminium, and copper, to diverse industries such as construction, infrastructure, mining, manufacturing,

and agriculture

•Amari also shares common ownership with three related businesses serving similar industries in the New Zealand market: Wakefield Metals, NZ Tube Mills,

and McKechnie Aluminium (which includes the Omega Window Systems division)

•Amari consider themselves long term investors and owners of businesses and seek to work with management teams to deliver value for all stakeholders

•Their track record in the Australasian metals sector demonstrates their ability to transform and enhance business performance through focused strategies

on service quality, efficiency, and market expansion

•Amari operates under the ultimate parent company, Amari Australasia Holdings Inc., based in the USA, which provides a stable foundation for its regional

activities

•Amari have stated that they are encouraged by Metro’s recent emphasis on excellence, quality and competitiveness, which mirror their own experience in

business transformation, and by recent legislative changes in residential energy efficiency standards which should drive growth

•As a majority shareholder, Amari will appoint a representative to Metro’s board to contribute to board oversight, while respecting Metro as an

independent public company (for the avoidance of doubt)

26
•Metro received commitments from approximately 10 wholesale investors who have collectively committed to subscribe for up to $5.06 million of shortfall

shares. Amari will subscribe for any remaining shortfall shares

•The Recapitalisation size will be lower if shareholder take up under the Rights Offer is low and Amari is required to subscribe for shortfall shares, as less shares

will be required to be issued under the Top-up Placement for Amari to reach a 51% shareholding

The Recapitalisation will raise between $15.0 and $23.9 million

1

, depending on shareholder take

up under the Rights Offer

Recapitalisation Size / Take Up Scenarios

R e c a p i t a l i s a t i o n s i z e u n d e r d i f f e r e n t R i g h t s O f f e r s u b s c r i p t i o n s c e n a r i o s

Minimal Rights Offer Take UpModerate Rights Offer Take UpFull Rights Offer Take Up

Rights Offer Subscriptions – Eligible

Investors*

-$3.0m$8.9m

Shortfall Shares – Wholesale

Investor Commitments

$5.1m$5.1m-

Shortfall Shares – Amari Underwrite

$3.8m$0.8m-

Top-up Placement to Amari$7.2m$13.3m$15.0m

Total Amount Raised$16.1m$22.2m$23.9m

*Includes any amounts subscribed for under the oversubscription facility

1. A minimum non-Amari subscription amount of $4.5m is required to raise the minimum $15.0 million required for the Recapitalisation to be successful. As commitments of $5.06m have been

received, more than $15m is raised even if no rights are taken up by existing investors

27
•The table below shows the impact on a shareholder holding 100,000 shares at different levels of subscription, both for a $15 million raise and a $23.9 million

raise

•Note that while the percentage shareholding decreases at different offer sizes, at any given share price there is no change to the value of a shareholding

under a larger raise size.

While eligible shareholders will be able to apply for more than their pro-rata entitlement, the

shares issued in the Top-up Placement mean most shareholders are likely to be diluted

Impact on Shareholders

E x a m p l e o f i m p a c t o f R e c a p i t a l i s a t i o n o n e x i s t i n g s h a r e h o l d e r :

Current

Post Recapitalisation:

No ParticipationPro Rata Entitlement

Additional 100% of

Entitlement under

Oversubscription Facility

Maximum under

Oversubscription Facility

Metro Shares Owned100,000100,000260,000420,0001,093,333

$15m raised

Metro Shares on Issue

185,378,086685,378,086685,378,086685,378,086685,378,086

% of Metro Owned0.05%0.01%0.04%0.06%0.16%

$23.9m raised:

Metro Shares on Issue185,378,086983,638,824983,638,824983,638,824983,638,824

% of Metro Owned0.05%0.01%0.03%0.04%0.11%

Note: Assumes no scaling of oversubscription amounts.

28
F o r e c a s t N e t d e b t (N Z $ m) - $ 1 5 m R a i s e dF o r e c a s t N e t d e b t (N Z $ m) -$ 2 3 . 9 m R a i s e d

The Recapitalisation will result in a significant decrease in Metro’s net debt, supported by the

existing bank syndicate agreeing to forgive $10 million of debt provided the Recapitalisation is

successful

•Leverage is expected to fall to between 1.8x- 2.4x depending on the amount raised

•Further reduction is forecast for FY27 as a result of increased operating cash flow and reduced interest costs

Significantly Improved Balance Sheet

F o r e c a s t d e b t m e t r i c s (N Z $ m)

2026F2027F2026F2027F

Amount Raised$15.0m$23.9m

Net debt36.724.027.514.2

EBITDA15.421.415.421.4

Net Debt / EBITDA2.4x1.1x1.8x0.7x

60.5

36.7

24.0

FY25FY26FFY27F

60.5

27.5

14.2

FY25FY26FFY27F

29
•Rule 7(d) of The Takeovers Code, as Amari’s participation in the Recapitalisation will cause Amari to hold more than 20% of the voting rights in Metro

•NZX Listing Rule 4.2.1, which generally requires share issues to be approved by ordinary resolution unless an exception in NZX Listing Rule 4.1.2 applies; and

•NZX Listing Rule 5.2.1, to approve the participation of two Metro Directors in the Recapitalisation

A p p r o v a l b y s h a r e h o l d e r s b y w a y o f o r d i n a r y r e s o l u t i o n i s r e q u i r e d u n d e r :

The Recapitalisation requires, and is conditional on, shareholder approval

Shareholder Resolutions / Implications of Failure

•The Recapitalisation will improve the financial position of Metro

•Uncertainty regarding Metro’s ability to continue as a going concern will abate, making Metro more stable for customers and employees

•Metro’s share liquidity is likely to improve, despite a decrease in free float

•Existing Metro shareholders will be diluted as a result of the substantial share issue to Amari

•Amari will hold 51% of Metro and the issue price is below Metro’s current share price and does not include a premium for control

•The probability of alternative options is low

•Grant Samuel’s full report is provided with the Notice of Special Shareholders’ Meeting and shareholders should refer to that to assess the resolutions

T h e I n d e p e n d e n t R e p o r t f r o m G r a n t S a m u e l c o n c l u d e s :

•If any resolution is not passed, the Recapitalisation will be withdrawn and no equity will be raised

•Metro will not receive the $10 million debt forgiveness that has been agreed with the existing syndicate, and the new three-year facility will not be implemented

•Metro’s existing bank facility will expire on 30 September 2025, and Metro will need to extend or repay this. There is no certainty an extension can be achieved

without a capital raise plan

•The Board believe this could be highly detrimental to Metro’s ability to operate and to its share price

I f a n y r e s o l u t i o n i s n o t p a s s e d :

30
Rights Offer Timetable

If shareholders approve the resolutions, the Rights Offer will open on 1 September 2025 and

close on 12 September 2025

•Eligible shareholders should visit

https://metroglass.capitalraise.co.nz

and apply online by 5:00pm (NZST)

on Friday, 12 September 2025

•Shares purchased on-market after

the result of the Special

Shareholders’ Meeting on 26

August 2025 will not settle prior to

the record date of the Rights Offer

on 28 August 2025

•If you acquire Metro shares on or

before 25 August 2025, your share

purchase will settle on or before

7:00pm, 28 August 2025 and those

shares will be eligible for their

respective rights

EventDate

Announcement of Rights Offer and the Special Shareholders’ Meeting11 August 2025

Deadline to return proxy forms5:00pm (NZST), 24 August 2025

Special Shareholders Meeting held3:00pm (NZST), 26 August 2025

If Shareholder Approval is Obtained:

Rights trading opens27 August 2025

Record Date for the Rights Offer7:00pm (NZST), 28 August 2025

Opening Date for the Rights Offer1 September 2025

Rights trading closes5 September 2025

Closing Date for the Rights Offer12 September 2025

Announcement of the results of the Rights Offer16 September 2025

Settlement on NZX (for shares issued under Rights Offer and Top-up

Placement)

19 September 2025

Allotment and Quotation Date on NZX and ASX19 September 2025

Latest Refund Date for scaling of oversubscriptions (if any)By 26 September 2025

31
4. New Debt Facility

32
•Subject to a successful equity raise, Metro has entered into a binding agreement for a three-year facility extension

―Similar terms as the existing facility, with pricing matrix based on leverage ratio

―Includes covenants with sufficient headroom built in for the first 18 months to give time for our turnaround to take effect

―Maximum facility size will reduce by an amount depending on amount raised, but remain sufficient for the company to achieve its plans

•Exiting bank syndicate has granted an extension to 30 September 2025 to allow for the completion of the equity raise

•Long term gearing target level of 1.0x - 1.5x net debt / EBITDA remains

Metro and one of its existing bank syndicate members have agreed a new three-year debt

facility, subject to the Recapitalisation successfully completing

New debt facility

33
5. Key Risks

34
This section outlines the key risks that Metro has identified as relevant to investors in the

Recapitalisation and an investment in Metro shares. These risks may affect Metro’s future

operating and financial performance and its share price. Like any investment, there are risks

associated with an investment in Metro’s shares.

Key Risks

•This section does not set out all of the risks associated with an investment in Metro shares, the future operating or financial performance of Metro, the achievement of

Metro’s strategic plans, the Recapitalisation or general market, industry, regulatory or legal risks. The risks set out below represent Metro’s current assessment of these risks.

That assessment may change during the course of the Recapitalisation or following the Recapitalisation. Some risks may be unknown and other risks, currently believed to be

immaterial, could turn out to be material. There is no certainty as to the severity or likelihood of any such foreseen and unforeseen impacts arising nor whether any

mitigation action can be taken or will be effective.

•Before deciding to invest (or invest further) in Metro shares, you must make your own assessment of the risks associated with such an investment and consider whether that

investment is suitable for you, having regard to publicly available information (including this presentation and other information released by Metro alongside this

presentation), your personal circumstances and following consultation with a financial adviser or other professional adviser.

Successful execution

of strategic objectives

•Metro is implementing a turnaround strategy in New Zealand to retain and improve market share through customer service,

product quality and operational efficiency. The execution of this strategy is inherently risky. Any failure by Metro to successfully

implement its turnaround strategy could have a material adverse effect on Metro’s business and future revenues and profits.

•Even if Metro successfully implements its turnaround strategy, Metro may fail to realise any growth in market share as a result of

improved customer service, product quality and operational efficiency levels (e.g., if competitors make similar improvements or

customers do not value the improvements in the manner that Metro expects). Any market share growth, if obtained, may be lost,

including if Metro fails to maintain improved levels of customer service, product quality and operational efficiency. This may have a

material adverse impact on Metro’s financial performance and ability to achieve its forecasts.

Metro operates in a

highly competitive

market

•Metro is subject to a high level of competition from other domestic and international manufacturers and distributors of glass

products in New Zealand and Australia. The market share of Metro’s competitors across different market segment may increase

relative to Metro’s share as a result of various factors, including a change in consumer preference towards glass products offered by

those other producers or distributors for any reason, including those competitors acquiring or developing technologies which give

them a competitive advantage, increasing their scale or range of their products, improving distribution of their products, lowering

their pricing or undertaking strategic moves to combine or consolidate in some way.

•Metro’s business has previously been negatively impacted by the entry of a new competitor into the market. If another new

competitor of scale entered the market, it could adversely impact Metro’s business.

35
Key Risks (cont’d)

Cyclical economic

conditions and

dependence on

construction industry

•Metro’s business is highly dependent on activity levels in the residential and commercial construction industries in New Zealand and

Australia, which are cyclical. They are highly sensitive to a broad range of economic and other factors beyond Metro’s control,

including general economic and market conditions, the performance of the residential and commercial property markets including

housing demand and commercial leasing conditions, house prices, interest rates, inflation levels, Government or Reserve Bank

policies, changes in consumer spending or Government funding for construction projects, employment levels, economic confidence,

geopolitical tensions and other factors.

•Metro’s business will continue to be affected by the levels of construction activity in New Zealand and Australia and lower levels of

construction activity, including as a result of any negative trends in any of the factors referred to above, could have a significant

impact on Metro and its ability to achieve its forecasts.

Retention of key

employees and

recruitment

•Metro considers the retention of a small number of key employees is crucial to supporting Metro to deliver its strategic objectives,

including its New Zealand turnaround strategy.

•The loss of key personnel could have a material adverse effect on Metro through a loss of leadership, institutional knowledge and

potentially through loss of customer relationships.

•A failure to successfully recruit additional employees if markets improve and building activity increases will negatively impact

Metro’s ability to deliver its objectives.

Operational risk

•Metro’s business is dependent on the efficient performance of its five manufacturing facilities which rely on key pieces of equipment

to operate and have a high proportion of fixed costs. Metro’s production lines are specialised and depend on critical pieces of

equipment, such as vertical glass washing machines, automatic glass cutting machines and toughening furnaces, most of which rely

on technology systems for their operation. On occasion, Metro’s equipment may be out of service as a result of unanticipated

failures which could result in material plant shutdowns or periods of reduced production. Interruptions to production capabilities

could increase production costs and reduce Metro’s revenues and profits. Given the high proportion of fixed costs, an inefficient

operation of Metro’s manufacturing facilities can have an adverse impact on its financial performance.

•Metro’s facilities are subject to additional operating risks, such as shortages in float glass supply, industrial accidents, extended

power outages, withdrawal of permits and licences, catastrophic events, prolonged maintenance activity, labour dispute, stoppages

or changes to volumes as a result of reduced demand. Any interruption in production capability may require Metro to undertake

material capital or operational expenditures to remedy the cause of the interruption and could negatively impact Metro’s ability to

achieve its forecasts.

36
Key Risks (cont’d)

24

Building code and

regulatory changes

•Metro’s business may be adversely affected by legal and regulatory changes or requirements, including legislation, regulations and

codes relating to building and construction.

•Recent changes to building codes in both New Zealand (to require an increase in the thermal properties of window units) and in

Australia (to require the use of double-glazed units in more homes) have been important in driving demand for Metro’s products,

particularly as some manufacturers do not have the capability to manufacture such units. Metro’s forecasts for Australia assume an

increase in the sales of double-glazed units as a result of this building code change.

•If building code changes in New Zealand or Australia were reversed, that could have a material impact on Metro’s sales and future

performance.

•In July 2025, the New Zealand Government published the first version of the Building Product Specifications, which includes

specifications for building products (including windows) that can be used with an acceptable solution or verification method to

achieve compliance with the Building Code. This change effectively makes it easier to use overseas building products (including

windows) in New Zealand. An increased ability to use overseas manufactured window products in New Zealand could negatively

impact the window manufacturing market in New Zealand, Metro’s competitive position and/or pricing Metro can achieve.

Changes in window

manufacturing

landscape

•The window manufacturing industry is subject to disruptive structural changes. Metro has been impacted by past structural changes

in the window manufacturing landscape in New Zealand and Australia. Further structural changes in either market, including

increased integration or fragmentation, could have a material adverse impact on the demand for Metro’s products and its ability to

achieve its forecasts.

•There are currently two vertically integrated window systems manufacturers in New Zealand with their own glass processing plants.

These manufacturers do not favour their fabricators buying glass from independent producers, including Metro.

•The window manufacturing market in Australia is more fragmented. There is a risk of further integration into glass processing in

that market.

Supply chain risk

•As float glass is no longer manufactured in New Zealand or Australia, Metro is required to source and import float glass from

suppliers across the world. Metro’s supply chain may face a variety of challenges, such as pandemics, logistical and public

infrastructure constraints, geopolitical conflicts and disruption to key suppliers. Any material shortfall in raw glass supply availability

or any material issue in terms of quality could adversely affect Metro’s business.

37
Key Risks (cont’d)

Exchange rate risk

•Metro purchases all of its float glass from foreign suppliers and, as a result, Metro’s float glass purchases are transacted in foreign

currencies. Expenditure on float glass represents a material proportion of Metro’s operating expenditure. Metro’s revenues are

earned almost exclusively in New Zealand and Australian dollars. Consequently, there may be a risk that unfavourable foreign

exchange movements will occur between the time at which a contract is entered into and the time at which it is settled. In addition,

a significant weakening of the New Zealand or Australian dollar would increase the New Zealand or Australian dollar cost of

purchasing float glass, which would in turn reduce profitability if Metro could not offset this by passing a price increase through to

its customers. Metro uses financial instruments to partly hedge its exposure to foreign currency denominated costs that will be

incurred in any rolling 12-month period. The cost of such contracts can vary, and the use of such financial instruments could result

in financial losses to Metro if actual foreign exchange movements differ from those expected.

•Exchange rate movements have significant potential to impact Metro’s financial performance. As Metro’s EBIT margins are

relatively low, a small impact on operating costs can have a significant impact on Metro’s profitability.

Refinancing risk

•Metro expects to still have a net debt level of between $27 - $37 million following completion of the Recapitalisation. As Metro

operates in a competitive environment, and activity levels in the market are currently challenging, there is a risk Metro may need to

raise more equity or have difficulty refinancing or servicing its debt in the future.

Amari will control 51%

of Metro

•Following the Recapitalisation, Amari will own 51% of Metro and will have at least one representative on Metro’s Board and the

ability to appoint further representatives to the Board. Further appointments to the Board by Amari could lead Amari to control or

significantly influence Board decisions.

•A 51% shareholding means Amari will be able to carry or reject any ordinary shareholder resolution on its own, and have a major

influence in the outcome of any special resolution (which requires approval of 75% of shareholders entitled to vote and voting). This

may limit the ability of other shareholders to influence the governance of Metro through their shareholding.

•Amari shares common ownership with McKechnie Aluminium, which includes the Omega Window Systems Division (Omega).

Omega is a New Zealand based window fabricator which competes with Metro’s existing customers. The common ownership

between Amari and Omega could negatively impact Metro’s relationship with existing customers that compete with Omega, causing

or contributing to a loss of customer relationships.

•Metro management have been actively addressing any concerns. The building industry is accustomed to navigating supply into more

complex competitor situations than is reflected here and resolving these commercial conflicts. This backdrop is helpful as is the fact

that Metro’s fabricator customers are spread across all dieholders (fabricator networks) and are very focussed on their individual

relationship, quality, service and price.

38
6. Glossary, Disclaimer, Appendix

39
This presentation has been prepared by Metro Performance Glass Limited (the Company or Metro) in relation to an offer of New Shares in the Company (New Shares) by way of a

1.6-for-1 pro rata renounceable Rights Offer to eligible shareholders (Rights Offer) and a placement of New Shares to Amari Metals Australia Pty Ltd (Top-up Placement, together

with the Rights Offer, the Recapitalisation).

The Rights Offer is made to eligible shareholders and other investors in New Zealand pursuant to the exclusion in clause 19 of schedule 1 of the New Zealand Financial Markets

Conduct Act 2013 (the FMCA).

I n f o r m a t i o n o f a g e n e r a l n a t u r e

This presentation contains summary information about the Company and its activities that is current as of the date of this presentation. The information in this presentation is of a

general nature and does not purport to be complete nor does it contain all the information which a prospective investor may require in evaluating a possible investment in the

Company or that would be required in a product disclosure statement for the purposes of the FMCA. The Company is subject to disclosure obligations that require it to notify

certain material information to NZX Limited (NZX) and ASX Limited (ASX). This presentation should be read in conjunction with the Company's 2025 annual report, market releases

and other periodic and continuous disclosure announcements released to NZX and ASX, which are available at www.nzx.com and www.asx.com.au under the ticker codes "MPG"

and "MPP", respectively. No information set out in this presentation will form the basis of any contract.

N Z X a n d A S X

The New Shares will be quoted on the NZX Main Board following completion of the Recapitalisation, and an application will be made by the Company for the New Shares to be

quoted on the ASX. Application has been made for permission to quote the renounceable rights to subscribe for New Shares (Rights) on the NZX Main Board and all NZX

requirements have been duly complied with. Neither NZX nor ASX accepts any responsibility for any statement in this presentation. NZX is a licensed market operator, and the NZX

Main Board is a licensed market under the FMCA.

N o t f i n a n c i a l p r o d u c t a d v i c e

This presentation does not constitute legal, financial, tax, accounting, financial product or investment advice or a recommendation to acquire the Company's securities (including

the New Shares or the Rights), and has been prepared without taking into account the objectives, financial situation or needs of individuals. Before making an investment decision,

prospective investors should consider the appropriateness of the information having regard to their own objectives, financial situation and needs and consult a financial advice

provider, solicitor, accountant or other professional adviser if necessary.

I n v e s t m e n t r i s k

An investment in securities in the Company is subject to investment and other known and unknown risks, many of which are difficult to predict and are beyond the control of the

Company. Refer to Section 5 "Key Risks" for a non-exhaustive summary of certain key risks associated with the Company and the Rights Offer. Neither the Company nor any other

person named in this presentation guarantees the performance of the Company or any return on any securities of the Company.

N o t a n o f f e r

This presentation is not a prospectus or product disclosure statement or other offering document under New Zealand or Australian law or any other law (and will not be filed with

or approved by any regulatory authority in New Zealand, Australia or any other jurisdiction). This presentation is for information purposes only and is not an invitation or offer of

securities for subscription, purchase or sale in any jurisdiction.

Important Notice & Disclaimer

40
Any decision to purchase New Shares in the Rights Offer must be made on the basis of all information provided in relation to the Rights Offer, including information to be

contained or referred to in the separate offer document made available on NZX and ASX (Offer Document) and the Company's other periodic and continuous disclosure

announcements released to NZX and ASX. Any eligible shareholder who wishes to apply for New Shares under the Rights Offer will need to apply in accordance with the

instructions contained in the Offer Document and the application form or as otherwise communicated to the shareholder. The release, publication or distribution of this

presentation (including an electronic copy) outside New Zealand may be restricted by law. Any recipient of this presentation who is outside New Zealand must seek advice on and

observe any such restrictions.

R e s t r i c t i o n s o n d i s t r i b u t i o n

This presentation is not for distribution or release in the United States. This presentation does not constitute an offer to sell, or the solicitation of an offer to buy, any securities in

the United States. The Rights and New Shares have not been, and will not be, registered under the U.S. Securities Act of 1933, as amended (U.S. Securities Act), or the securities

laws of any state or other jurisdiction of the United States, and may not be offered or sold, directly or indirectly, in the United States or to any person acting for the account or

benefit of any person in the United States, except in transactions exempt from, or not subject to, registration under the U.S. Securities Act and applicable securities laws of any

state or other jurisdiction of the United States.

In particular, the Rights may not be acquired or exercised by, and the New Shares may not be offered or sold to, any person in the United States or any person acting for the

account or benefit of any person in the United States.

D i s c l a i m e r

To the maximum extent permitted by law, the Company and its related bodies corporate and affiliates, including its shareholders, directors, officers, employees, agents and

advisers, as the case may be (each, a Specified Person), disclaim and exclude all liability (whether in tort (including negligence) or otherwise) for any direct or indirect loss,

expense, damage, cost or other consequence (whether foreseeable or not) suffered by any person as a result of their participation in the Rights Offer or from the use of or

reliance on the information contained in, or omitted from, this presentation, from refraining from acting because of anything contained in or omitted from this presentation or

otherwise arising in connection therewith (including for negligence, default, misrepresentation or by omission and whether arising under statute, in contract or equity or from any

other cause). To the maximum extent permitted by law, no Specified Person makes any representation or warranty, either express or implied, as to the currency, fairness,

accuracy, completeness or reliability of the information and conclusions contained in this presentation, and you agree that you will not bring any proceedings against or hold or

purport to hold any Specified Person liable in any respect for this presentation or the information in this presentation and waive any rights you may otherwise have in this respect.

No adviser nor its affiliates, related bodies corporate, directors, officers, partners and employees (Advisers) has authorised, permitted or caused the issue, submission, dispatch or

provision of this presentation and none of them makes or purports to make any statement in this presentation and there is no statement in this presentation which is based on

any statement by any of them. No Adviser takes responsibility for any part of this presentation, or the Recapitalisation, and makes no recommendations as to whether you or your

related parties should participate in the Offer, nor do they make any representations or warranties to you concerning the Recapitalisation. You represent, warrant and agree that

you have not relied on any statements made by any Adviser in relation to the Offer and you further expressly disclaim that you are in a fiduciary relationship with any of them, and

agree that you are responsible for making your own independent judgment in relation to any matter arising in connection with this presentation. No Adviser accepts or shall have

any liability to any person in relation to the distribution of this presentation from or in any jurisdiction.

Determination of eligibility of investors for the Rights Offer is determined by reference to a number of matters, including legal and regulatory requirements, logistical and registry

constraints and the discretion of the Company. The Company and each other Specified Person disclaim any duty or liability (including for negligence) in respect of the exercise of

that determination and the exercise or otherwise of that discretion, to the maximum extent permitted by law.

If you do not reside in New Zealand, you will not be able to participate in the Rights Offer. The Company and each other Specified Person disclaim any duty or liability (including

for negligence) in respect of the determination of your allocation.

Important Notice & Disclaimer

41
P a s t p e r f o r m a n c e

Past performance information provided in this presentation is given for illustrative purposes only and should not be relied upon as (and is not) a promise, representation,

warranty, guarantee or indication as to the past, present or future performance of the Company.

F o r w a r d-l o o k i n g s t a t e m e n t s

This presentation contains certain forward-looking statements with respect to the financial condition, results of operations and business of the Company. Forward-looking

statements can generally be identified by use of words such as ''approximate'', ''project'', ''foresee'', ''plan'', ''target'', ''seek'', ''expect'', ''aim'', ''intend'', ''anticipate'', ''believe'',

''estimate'', ''may'', ''should'', ''will'', "objective", ''assume'', ''guidance'', ''outlook'' or similar expressions.

This also includes statements regarding the timetable, conduct and outcome of the Recapitalisation and the use of proceeds thereof, statements about the plans, targets,

objectives and strategies of the Company, statements about the industry and the markets in which the Company operates and statements about the future performance of, and

outlook for, the Company's business. Any indications of, or guidance or outlook on, future earnings or financial position or performance and future distributions are also forward-

looking statements. All such forward-looking statements are not guarantees or predictions of future performance and involve known and unknown risks, significant uncertainties,

assumptions, contingencies, and other factors, many of which are outside the control of the Company, are difficult to predict, and which may cause the actual results or

performance of the Company to be materially different from any future results or performance expressed or implied by such forward-looking statements.

Such forward-looking statements speak only as of the date of this presentation. Except as required by law or regulation (including the NZX Listing Rules and the ASX Listing Rules),

the Company undertakes no obligation to update these forward-looking statements for events or circumstances that occur subsequent to the date of this presentation or to

update or keep current any of the information contained herein.

Any estimates or projections as to events that may occur in the future (including, but not limited to, projections of cashflow, sales, revenue, profit, expenses, earnings, assets,

liabilities and performance) are based upon the best judgement of the Company from the information available as of the date of this presentation. A number of factors could

cause actual results or performance to vary materially from the projections, including the key risks set out in this presentation.

Investors should consider the forward-looking statements in this presentation in light of those risks and disclosures.

In particular, investors should be aware that the statements in slides 3 - 6, 11 - 14, 17, 19 – 21 and 28, and other statements and information regarding outlook, growth or strategy

(collectively, the "outlook information") are forward-looking statements. The outlook information has been prepared by the Company based on an assessment of current

economic and operating conditions, including market trends, sales volumes, pricing, and the impact of inflationary pressures. Additionally, it incorporates assumptions regarding

future factors, events and actions, including in relation to regulation, activity in the construction sector, the competitive environment and general macro-economic drivers.

Investors should note that given the significant uncertainties that exist in the current operating conditions, the outlook information may not be achieved. The outlook information

assumes the success of the Company's business strategies, the success of which may not be realised within the period for which the outlook information has been prepared, or at

all. The outlook information is subject to a number of risks, including the risks set out in this presentation. Investors should be aware that the timing of actual events, and the

magnitude of their impact, might differ from that assumed in preparing the outlook information, which may have a material negative effect on the Company's actual financial

performance, financial position and cash flows. In addition, the assumptions upon which the outlook information is based are subject to significant uncertainties and

contingencies, many of which are outside the Company's control, are not reliably predictable, and it is not reasonably possible to itemise each item. Accordingly, neither the

Company nor any other person can give investors assurance that the outcomes discussed in the outlook information will be achieved.

Investors are strongly cautioned not to place undue reliance on any forward- looking statements, such as indications of, and guidance on, outlook, future earnings, cash flow,

financial position and performance.

Important Notice & Disclaimer

42
G e n e r a l

For the purposes of this Important Notice and Disclaimer, "presentation" means these slides, any oral presentation of these slides by the Company, any question-and-answer

session that follows that oral presentation, hard copies of this presentation and any materials distributed at, or in connection with, that presentation.

The information and opinions contained in this presentation are provided as at the date of this presentation and are subject to change without notice. The Company reserves the

right to withdraw or vary the timetable for the Rights Offer, without notice.

F i n a n c i a l i n f o r m a t i o n

All references to financial year FY25 in this presentation are to the financial year ending 31 March 2025.

All dollar values are in New Zealand dollars ($ or NZD) unless otherwise stated.

The Company's statutory financial statements have been prepared in accordance with Generally Accepted Accounting Practice in New Zealand (NZ GAAP) and comply with the

New Zealand Equivalents to International Financial Reporting Standards (NZ IFRS) and other applicable Financial Reporting Standards, as appropriate for profit oriented entities.

The financial information in this presentation is given for illustrative purposes only and should not be relied upon as (and is not) an indication of the Company's views on its future

financial performance or condition.

Certain figures, amounts, percentages, estimates, calculations of value and fractions provided in this presentation are subject to the effect of rounding. Accordingly, the actual

calculation of these figures may differ from the figures set out in this presentation.

Non-G A A P f i n a n c i a l i n f o r m a t i o n

This presentation includes certain financial measures that are "non-GAAP (generally accepted accounting practice) financial information" under Guidance Note 2017: 'Disclosing

non-GAAP financial information' published by the New Zealand Financial Markets Authority, "non-IFRS financial information" under ASIC Regulatory Guide 230: 'Disclosing non-

IFRS financial information' and "non-GAAP financial measures" within the meaning of Regulation G under the U.S. Exchange Act of 1934, as amended (U.S. Exchange Act).

Disclosure of such non-GAAP financial measures in the manner included in this presentation would not be permissible in a registration statement under the U.S. Exchange Act.

Such financial information and financial measures (including EBITDA, EBIT, Cash flows from operations and Net Debt) and accompanying financial ratios have not been subject to

audit or review, and do not have standardised meanings prescribed under NZ IFRS, Australian Accounting Standards (AAS) or IFRS and therefore, may not be comparable to

similarly titled measures presented by other entities, and should not be construed as an alternative to other financial measures determined in accordance with NZ IFRS, AAS or

IFRS. Investors are cautioned not to place undue reliance on any such non-GAAP financial measures included in this presentation.

P r o-f o r m a F i n a n c i a l I n f o r m a t i o n

Any pro-forma financial information provided in this presentation is for illustrative purposes only and is not represented as being indicative of the Company's actual or future

financial position and/or performance. In addition, any pro-forma financial information in this presentation does not purport to be in compliance with Article 11 of Regulation S-X

under the U.S. Securities Act and was not prepared with a view towards compliance with the rules and regulations or guidelines of the U.S. Securities and Exchange Commission or

the American Institute of Certified Public Accountants for the preparation and presentation of pro-forma financial information. Pro-forma financial information has not been

subject to audit or review.

A c c e p t a n c e

By attending or reading this presentation, you agree to be bound by the foregoing limitations and restrictions and, in particular, will be deemed to have represented, warranted,

undertaken and agreed that: (i) you have read and agree to comply with the contents of this Important Notice and Disclaimer; (ii) you are permitted under applicable laws and

regulations to receive the information contained in this presentation; (iii) you will base any investment decision solely on information released by the Company via NZX and ASX

(including the Offer Document); and (iv) this presentation may not be reproduced in any form or further distributed to any other person, passed on, directly or indirectly, to any

other person or published, in whole or in part, for any purpose.

Important Notice & Disclaimer

43
AmariAmari Metals Australia Pty Ltd (ACN 004 496 128)

DIFOTDelivery in full and on time

EBITEarnings before interest, tax and abnormal expenses

EBITDAEarnings before interest, tax, depreciation, amortisation and abnormal expenses

MetroMetro Performance Glass Limited (ARBN 600 486 646 and NZCN 5267882)

New SharesNew shares in Metro issued under the Recapitalisation

NZX NZX Limited

NZX Main Boardthe main board equity security market operated by NZX

Recapitalisationthe Rights Offer and the Top-up Placement as described on slide 4

Rights Offerthe pro rata 1.6 for 1 renounceable rights offer for new Shares, with such Shares to rank equally with existing Metro Shares

Sharemeans a fully paid ordinary share in the capital of Metro

Shareholdereach person registered in the share register of Metro as a holder of Shares

TERP

Theoretical Ex-Rights Price at which Metro ordinary shares would trade immediately after the ex-rights date for the Recapitalisation (this

price is theoretical only based on the trading price prior to the offer and there is no certainty it will trade at that price)

Top-up Placement

means the issue of such number of Shares to Amari on completion of the Rights Offer at $0.03 per Share as will result in Amari reaching a 51%

shareholding in Metro, with such Shares to rank equally with existing Metro Shares

ViridianViridian NZ Bidco Limited

Glossary

---

NOT FOR DISTRIBUTION OR RELEASE IN THE UNITED STATES

11 August 2025


NZX Limited

Level 1, NZX Centre

11 Cable Street

Wellington


METRO PERFORMANCE GLASS LIMITED

NOTICE PURSUANT TO CLAUSE 20(1)(a) OF SCHEDULE 8 TO THE FINANCIAL MARKETS

CONDUCT REGULATIONS 2014

Metro Performance Glass Limited (Metro) announced on 11 August 2025 that it intends to undertake

an offer of new fully paid ordinary shares in Metro (New Shares) of the same class as already quoted

on the Main Board operated by NZX Limited, by way of:

1. a pro rata 1 for 1.6 renounceable rights offer of New Shares to eligible shareholders in New

Zealand (the Rights Offer); and


2. a placement of New Shares to Amari Metals Australia Pty Ltd (Amari) so that Amari will reach

a 51% shareholding in Metro (the Top-up Placement),

(the Rights Offer and Top-up Placement, together the Proposed Recapitalisation).

The Proposed Recapitalisation is being made to investors in reliance upon the exclusion in clause 19

of Schedule 1 to the Financial Markets Conduct Act (FMCA).

This notice is provided under clause 20(1)(a) of Schedule 8 to the Financial Markets Conduct

Regulations 2014 (Regulations).

As at the date of this notice:

1. Metro is in compliance with the continuous disclosure obligations that apply to it in relation to

ordinary shares in Metro;


2. Metro is in compliance with its financial reporting obligations (as defined in clause 20(5) of

Schedule 8 to the Regulations); and


3. there is no information that is “excluded information” (as defined in clause 20(5) of Schedule 8

to the Regulations).

The Proposed Recapitalisation will affect the control of Metro for the purposes of clause 20(2)(f) of

Schedule 8 of the Regulations. Following the Proposed Recapitalisation, Amari will have a 51%

shareholding in Metro, meaning Amari will have the ability to determine the outcome of any resolution

put to shareholders that requires approval as an ordinary resolution. This will include resolutions to

appoint or remove directors to the Metro Board. It will also have a significant influence over any

resolution put to shareholders that requires approval as a special resolution.

END

For further information, please contact:


Shawn Beck – Chairman

shawn.beck@Metro.co.nz

+64 27 328 5135

Important notice

This communication is not for distribution or release in the United States. This communication

does not constitute an offer to sell, or the solicitation of an offer to buy, any securities in the

United States. The entitlements and the New Shares have not been, and will not be, registered

under the U.S. Securities Act of 1933, as amended (the U.S. Securities Act), or the securities

laws of any state or other jurisdiction of the United States, and may not be offered or sold,

directly or indirectly, in the United States, except in transactions exempt from, or not subject

to, the registration requirements of the U.S. Securities Act and applicable securities laws of

any state or other jurisdiction of the United States.

---

Corporate Action Notice
(Other than for a Distribution)


Page 1 of 4


Section 1: Issuer information (mandatory)

Name of issuer Metro Performance Glass Limited

Class of Financial Product Ordinary Shares

NZX ticker code MPG

ISIN (If unknown, check on NZX

website)

NZMPGE0001S5

Name of Registry MUFG Corporate Markets

Type of corporate action

(Please mark with an X in the relevant

box/es)

Share Purchase

Plan/retail offer

Renounceable

Rights issue or

Accelerated

Offer

x

Capital

reconstruction

Non-

Renounceable

Rights issue or

Accelerated

Offer


Call Bonus issue

Placement x

Record date 28/08/2025

Ex Date (one business day before the

Record Date)

27/08/2025

Currency NZD

External approvals required before offer

can proceed on an unconditional basis?

Y

Details of approvals required Shareholder approval by way of ordinary resolution

under Rule 7(d) of the Takeovers Code, NZX Listing

Rule 4.2.1 and NZX Listing Rule 5.2.1.

Section 2: Rights issue or Accelerated Offer

If Accelerated Offer, structure N/A

Number of Rights to be issued or

entitlements available for security

holders in the Accelerated Offer

N/A

Maximum number of Equity Securities

to be issued if offer is fully subscribed

296,604,938 ordinary shares

ISIN of Rights (if applicable) NZMPGE0002S3

Oversubscription facility Y

2 of 4
Details of scaling arrangements for

oversubscriptions

Eligible shareholders who have taken up all of their

entitlements in full may apply for additional new

shares under the oversubscription facility, up to a

maximum amount of additional new shares up to the

greater of 100% of their entitlements or $250,000.

Allocations and any necessary scaling of new shares

applied for by eligible shareholders who take up their

entitlements in full will be determined by Metro

Performance Glass Limited with the objective of

treating eligible shareholders fairly and taking into

account their pro-rata allocation under the rights

offer.

Entitlement ratio (for example 1 for 3)

Please contact NZX ahead of announcing the offer if

each Right will be exercisable for more or less than

one Equity Security (i.e unless prior arrangement is

made, Rights will be exercisable on a one for one

basis)

New 1.6 Existing 1

Treatment of fractions Entitlements are not rounded up to a minimum

holding. The number of new shares to which an

eligible shareholder is entitled will, in the case of

fractions of new shares, be rounded down to the

nearest whole number.

Subscription price

(per Equity Security)

$0.03

Letters of entitlement mailed 29/08/2025

Offer open 01/09/2025

Offer close 12/09/2025

Quotation date (if Rights will be quoted) Market open on:

27/08/2025

Allotment date Market open on:

19/09/2025

Section 7: Placement

Number of Equity Securities to be

issued

Up to 501,655,800 ordinary shares.

The actual number of shares issue under the placement

will depend on the level of subscription under the rights

offer.

Issue price per Equity Security $0.03

Maximum dollar amount of Equity

Securities to be issued

$15,049,674

Proposed issue date 19/09/2025

Existing holders eligible to

participate

N

Related Parties eligible to

participate

N

3 of 4
Basis upon which participation by

existing Equity Security holders will

be determined

N/A

Purpose(s) for which the Issuer is

issuing the Equity Securities

Placement of ordinary shares to Amari Metals Australia

Pty Ltd so that it will hold a 51% shareholding in Metro

immediately following settlement of the rights offer and

placement.

The proceeds from the rights offer and placement will be

used to repay a portion of Metro’s debt.

Reason for placement rather than a

pro-rata rights issue or an offer

under a Share Purchase Plan in

which the Issuer’s existing Equity

Security holders would have been

eligible to participate

Metro has chosen to undertake a pro-rata renounceable

rights offer and placement to raise capital. The Metro

Board considers the pro-rata renounceable rights issue

and placement structure is in the best interests of Metro,

after carefully considering alternative structures, and

particularly given the need to address Metro’s debt

position and the high level of uncertainty that another

executable proposal will arise.

Metro’s debt levels have been unsustainably high. The

past and current Metro Board has aggressively sought

options to raise capital and refinance Metro’s debt over a

sustained period. The pro-rata renounceable rights offer

and placement is the only available executable option.

The proceeds from the rights offer and placement will be

used to repay a portion of Metro’s existing debt. Reducing

the level and extending the term of Metro’s debt is

expected to reduce uncertainty for Metro’s shareholders,

customers, suppliers and staff and give Metro time to

execute on its plans to improve profitability.

Equity Securities to be issued

subject to voluntary escrow

N

Number and class of Equity

Securities to be issued that will be

subject to voluntary escrow and the

date from which they will cease to

be escrowed

N/A

Section 8: Lead Manager and Underwriter (mandatory)

Lead Manager(s) appointed No

Name of Lead Manager(s) N/A

Fees, commission or other

consideration payable to Lead

Manager(s) for acting as lead

manager(s)

N/A

Underwritten The rights offer is not underwritten by a professional

underwriter.

However, Metro has received binding commitments from

approximately 10 wholesale investors who have agreed to

subscribe for shares available under the rights offer but

not taken up by shareholders (Shortfall Shares), up to a

maximum amount. Shortfall Shares will be allocated pro

4 of 4
rata to these wholesale investors based on their

respective commitment levels. Any remaining Shortfall

Shares will be allocated to Amari Metals Australia Pty Ltd.

Name of Underwriter(s) N/A

Extent of underwriting (i.e. amount

or proportion of the offer that is

underwritten)

See above.

Wholesale investors have committed to subscribe for

Shortfall Shares remaining following the fulfilment of

oversubscriptions by shareholders, up to a maximum

amount. The total value of the wholesale investors’

commitments is $5.06 million.

Fees, commission or other

consideration payable to

Underwriter(s) for acting as

underwriter(s)

Metro has agreed to pay a 0.50% commitment fee to

wholesale investors who have given binding commitments

to subscribe for Shortfall Shares, other than Simon

Bennett and Pramod Khatri.

Summary of significant events that

could lead to the underwriting

being terminated

A summary of significant events that could lead to the

underwriting being terminated are set out under the

heading “Summary of key terms applying to investors’

commitments to subscribe for Shares under the Proposed

Recapitalisation” in Section 5 of the 11 August 2025

Notice of Special Shareholders’ Meeting.

Section 9: Authority for this announcement (mandatory)

Name of person authorised to make this

announcement

Shawn Beck, Chairman

Contact person for this announcement Shawn Beck, Chairman

Contact phone number 027 328 5135

Contact email address shawn.beck@metroglass.co.nz

Date of release through MAP 11/08/2025

Data sourced from publicly available filings. Our datasets may not be complete. Automated analysis can produce errors. If you believe any data on this page is incorrect, please contact us at hello@nzxplorer.co.nz. For informational purposes only. Not investment advice.

Other issuers discussed similar conditions around this time

Matched by meaning across NZX announcement text, not keywords — based on our semantic index of announcement bodies.