[MINETEC] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -322.93%
YoY- 13.46%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 120,861 110,928 105,008 140,885 150,234 157,788 172,540 -21.10%
PBT -9,254 -7,704 -4,852 -5,826 1,672 6,076 8,860 -
Tax -48 0 0 258 221 -776 -700 -83.21%
NP -9,302 -7,704 -4,852 -5,568 1,893 5,300 8,160 -
-
NP to SH -8,929 -7,654 -4,952 -4,964 2,226 5,800 8,792 -
-
Tax Rate - - - - -13.22% 12.77% 7.90% -
Total Cost 130,163 118,632 109,860 146,453 148,341 152,488 164,380 -14.39%
-
Net Worth 57,636 60,358 63,077 66,590 69,836 72,499 72,263 -13.98%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 57,636 60,358 63,077 66,590 69,836 72,499 72,263 -13.98%
NOSH 303,031 301,338 301,951 302,682 303,636 302,083 301,095 0.42%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -7.70% -6.95% -4.62% -3.95% 1.26% 3.36% 4.73% -
ROE -15.49% -12.68% -7.85% -7.45% 3.19% 8.00% 12.17% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.88 36.81 34.78 46.55 49.48 52.23 57.30 -21.44%
EPS -2.95 -2.54 -1.64 -1.64 0.73 1.92 2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.2003 0.2089 0.22 0.23 0.24 0.24 -14.34%
Adjusted Per Share Value based on latest NOSH - 302,876
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.77 6.21 5.88 7.89 8.42 8.84 9.67 -21.13%
EPS -0.50 -0.43 -0.28 -0.28 0.12 0.32 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0323 0.0338 0.0353 0.0373 0.0391 0.0406 0.0405 -13.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.14 0.14 0.15 0.17 0.19 0.22 0.23 -
P/RPS 0.35 0.38 0.43 0.37 0.38 0.42 0.40 -8.50%
P/EPS -4.75 -5.51 -9.15 -10.37 25.91 11.46 7.88 -
EY -21.05 -18.14 -10.93 -9.65 3.86 8.73 12.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.72 0.77 0.83 0.92 0.96 -15.91%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 26/05/09 25/02/09 19/11/08 25/08/08 28/04/08 -
Price 0.14 0.16 0.15 0.17 0.18 0.21 0.22 -
P/RPS 0.35 0.43 0.43 0.37 0.36 0.40 0.38 -5.33%
P/EPS -4.75 -6.30 -9.15 -10.37 24.55 10.94 7.53 -
EY -21.05 -15.88 -10.93 -9.65 4.07 9.14 13.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.72 0.77 0.78 0.88 0.92 -13.49%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment