[MINETEC] QoQ Cumulative 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- -155.54%
YoY- -154.76%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 162,821 114,036 71,267 32,113 121,505 90,067 58,525 97.19%
PBT -8,394 -4,680 -3,817 -459 1,342 45 -230 988.32%
Tax -152 -1 0 0 -325 0 5 -
NP -8,546 -4,681 -3,817 -459 1,017 45 -225 1017.55%
-
NP to SH -8,670 -4,981 -4,105 -642 1,156 152 -169 1264.28%
-
Tax Rate - - - - 24.22% 0.00% - -
Total Cost 171,367 118,717 75,084 32,572 120,488 90,022 58,750 103.48%
-
Net Worth 52,865 56,149 57,047 60,409 61,120 60,040 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 60,040 55,319 -2.96%
NOSH 302,090 301,878 301,838 305,714 305,600 303,999 281,666 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% -8.87% -7.20% -1.06% 1.89% 0.25% -0.31% -
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 37.78 23.61 10.50 39.76 29.63 20.78 88.23%
EPS -2.87 -1.65 -1.36 -0.21 0.38 0.05 -0.06 1202.35%
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 6.39 3.99 1.80 6.81 5.05 3.28 97.12%
EPS -0.49 -0.28 -0.23 -0.04 0.06 0.01 -0.01 1223.35%
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 0.34 0.59 1.52 0.35 0.54 0.91 -63.41%
P/EPS -3.83 -7.88 -10.29 -76.19 37.01 320.00 -316.67 -94.66%
EY -26.09 -12.69 -9.71 -1.31 2.70 0.31 -0.32 1755.34%
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 0.34 0.59 1.33 0.35 0.54 0.77 -56.45%
P/EPS -4.18 -7.88 -10.29 -66.67 37.01 320.00 -266.67 -93.65%
EY -23.92 -12.69 -9.71 -1.50 2.70 0.31 -0.38 1462.66%
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