[MINETEC] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -483.94%
YoY- -333.27%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 112,676 78,894 43,135 153,043 116,831 71,618 31,071 135.48%
PBT 1,254 3,038 2,215 -6,863 801 445 16 1716.91%
Tax 166 -388 -175 887 536 171 0 -
NP 1,420 2,650 2,040 -5,976 1,337 616 16 1873.46%
-
NP to SH 1,670 2,900 2,198 -5,736 1,494 616 16 2098.13%
-
Tax Rate -13.24% 12.77% 7.90% - -66.92% -38.43% 0.00% -
Total Cost 111,256 76,244 41,095 159,019 115,494 71,002 31,055 133.58%
-
Net Worth 69,836 72,499 72,263 63,437 69,756 69,849 66,666 3.13%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 1,099 1,066 -
Div Payout % - - - - - 178.57% 6,666.66% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 69,836 72,499 72,263 63,437 69,756 69,849 66,666 3.13%
NOSH 303,636 302,083 301,095 275,817 54,926 54,999 53,333 217.83%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.26% 3.36% 4.73% -3.90% 1.14% 0.86% 0.05% -
ROE 2.39% 4.00% 3.04% -9.04% 2.14% 0.88% 0.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 37.11 26.12 14.33 55.49 212.70 130.21 58.26 -25.90%
EPS 0.55 0.96 0.73 -2.08 2.72 1.12 0.03 591.60%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.23 0.24 0.24 0.23 1.27 1.27 1.25 -67.54%
Adjusted Per Share Value based on latest NOSH - 291,532
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.31 4.42 2.42 8.57 6.55 4.01 1.74 135.48%
EPS 0.09 0.16 0.12 -0.32 0.08 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
NAPS 0.0391 0.0406 0.0405 0.0355 0.0391 0.0391 0.0373 3.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.19 0.22 0.23 0.30 0.20 0.22 0.18 -
P/RPS 0.51 0.84 1.61 0.54 0.09 0.17 0.31 39.23%
P/EPS 34.55 22.92 31.51 -14.43 7.35 19.64 600.00 -85.01%
EY 2.89 4.36 3.17 -6.93 13.60 5.09 0.17 557.74%
DY 0.00 0.00 0.00 0.00 0.00 9.09 11.11 -
P/NAPS 0.83 0.92 0.96 1.30 0.16 0.17 0.14 226.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 25/08/08 28/04/08 28/02/08 21/11/07 28/08/07 16/05/07 -
Price 0.18 0.21 0.22 0.25 0.26 0.20 0.19 -
P/RPS 0.49 0.80 1.54 0.45 0.12 0.15 0.33 30.05%
P/EPS 32.73 21.87 30.14 -12.02 9.56 17.86 633.33 -86.05%
EY 3.06 4.57 3.32 -8.32 10.46 5.60 0.16 611.32%
DY 0.00 0.00 0.00 0.00 0.00 10.00 10.53 -
P/NAPS 0.78 0.88 0.92 1.09 0.20 0.16 0.15 199.24%

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