[MINETEC] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 103.58%
YoY- 121.65%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 126,396 93,225 64,366 32,415 126,400 90,646 55,464 72.91%
PBT 2,131 -589 519 119 -8,140 -6,941 -3,852 -
Tax -489 18 0 0 284 -36 0 -
NP 1,642 -571 519 119 -7,856 -6,977 -3,852 -
-
NP to SH 2,227 107 778 268 -7,494 -6,697 -3,827 -
-
Tax Rate 22.95% - 0.00% 0.00% - - - -
Total Cost 124,754 93,796 63,847 32,296 134,256 97,623 59,316 63.93%
-
Net Worth 59,389 50,771 57,482 56,696 57,415 57,636 60,358 -1.07%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 59,389 50,771 57,482 56,696 57,415 57,636 60,358 -1.07%
NOSH 301,621 267,500 299,230 297,777 302,348 303,031 301,338 0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.30% -0.61% 0.81% 0.37% -6.22% -7.70% -6.95% -
ROE 3.75% 0.21% 1.35% 0.47% -13.05% -11.62% -6.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.91 34.85 21.51 10.89 41.81 29.91 18.41 72.79%
EPS 0.74 0.04 0.26 0.09 -2.48 -2.21 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1969 0.1898 0.1921 0.1904 0.1899 0.1902 0.2003 -1.13%
Adjusted Per Share Value based on latest NOSH - 297,777
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.08 5.22 3.61 1.82 7.08 5.08 3.11 72.79%
EPS 0.12 0.01 0.04 0.02 -0.42 -0.38 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0284 0.0322 0.0318 0.0322 0.0323 0.0338 -0.98%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.19 0.18 0.12 0.14 0.14 0.14 0.14 -
P/RPS 0.45 0.52 0.56 1.29 0.33 0.47 0.76 -29.42%
P/EPS 25.73 450.00 46.15 155.56 -5.65 -6.33 -11.02 -
EY 3.89 0.22 2.17 0.64 -17.70 -15.79 -9.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.95 0.62 0.74 0.74 0.74 0.70 23.36%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 17/08/10 26/05/10 24/02/10 25/11/09 26/08/09 -
Price 0.16 0.14 0.13 0.12 0.18 0.14 0.16 -
P/RPS 0.38 0.40 0.60 1.10 0.43 0.47 0.87 -42.34%
P/EPS 21.67 350.00 50.00 133.33 -7.26 -6.33 -12.60 -
EY 4.61 0.29 2.00 0.75 -13.77 -15.79 -7.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.74 0.68 0.63 0.95 0.74 0.80 0.82%

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