[MINETEC] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -322.15%
YoY- -154.76%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 162,821 152,048 142,534 128,452 121,505 120,089 117,050 24.48%
PBT -8,394 -6,240 -7,634 -1,836 1,342 60 -460 587.04%
Tax -152 -1 0 0 -325 0 10 -
NP -8,546 -6,241 -7,634 -1,836 1,017 60 -450 605.49%
-
NP to SH -8,670 -6,641 -8,210 -2,568 1,156 202 -338 761.25%
-
Tax Rate - - - - 24.22% 0.00% - -
Total Cost 171,367 158,289 150,168 130,288 120,488 120,029 117,500 28.45%
-
Net Worth 52,865 56,149 57,047 60,409 61,120 60,039 55,319 -2.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 52,865 56,149 57,047 60,409 61,120 60,039 55,319 -2.96%
NOSH 302,090 301,878 301,838 305,714 305,600 303,998 281,666 4.75%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.25% -4.10% -5.36% -1.43% 0.84% 0.05% -0.38% -
ROE -16.40% -11.83% -14.39% -4.25% 1.89% 0.34% -0.61% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.90 50.37 47.22 42.02 39.76 39.50 41.56 18.83%
EPS -2.87 -2.20 -2.72 -0.84 0.38 0.07 -0.12 722.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.186 0.189 0.1976 0.20 0.1975 0.1964 -7.37%
Adjusted Per Share Value based on latest NOSH - 305,714
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.12 8.52 7.99 7.20 6.81 6.73 6.56 24.44%
EPS -0.49 -0.37 -0.46 -0.14 0.06 0.01 -0.02 735.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0315 0.032 0.0338 0.0342 0.0336 0.031 -3.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.11 0.13 0.14 0.16 0.14 0.16 0.19 -
P/RPS 0.20 0.26 0.30 0.38 0.35 0.41 0.46 -42.46%
P/EPS -3.83 -5.91 -5.15 -19.05 37.01 240.00 -158.33 -91.54%
EY -26.09 -16.92 -19.43 -5.25 2.70 0.42 -0.63 1083.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.74 0.81 0.70 0.81 0.97 -24.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 30/08/12 30/05/12 23/02/12 14/11/11 25/08/11 -
Price 0.12 0.13 0.14 0.14 0.14 0.16 0.16 -
P/RPS 0.22 0.26 0.30 0.33 0.35 0.41 0.39 -31.61%
P/EPS -4.18 -5.91 -5.15 -16.67 37.01 240.00 -133.33 -89.95%
EY -23.92 -16.92 -19.43 -6.00 2.70 0.42 -0.75 895.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.74 0.71 0.70 0.81 0.81 -10.09%

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