[MINETEC] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 286.75%
YoY- 147.84%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 39,154 32,113 31,438 31,542 31,935 26,590 33,171 11.70%
PBT -3,358 -459 1,297 275 56 -286 2,720 -
Tax 0 0 -325 -5 5 0 -507 -
NP -3,358 -459 972 270 61 -286 2,213 -
-
NP to SH -3,463 -642 1,004 321 83 -252 2,120 -
-
Tax Rate - - 25.06% 1.82% -8.93% - 18.64% -
Total Cost 42,512 32,572 30,466 31,272 31,874 26,876 30,958 23.56%
-
Net Worth 57,412 60,409 61,199 57,634 54,337 61,771 59,773 -2.65%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 57,412 60,409 61,199 57,634 54,337 61,771 59,773 -2.65%
NOSH 303,771 305,714 305,999 291,818 276,666 315,000 303,571 0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -8.58% -1.43% 3.09% 0.86% 0.19% -1.08% 6.67% -
ROE -6.03% -1.06% 1.64% 0.56% 0.15% -0.41% 3.55% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.89 10.50 10.27 10.81 11.54 8.44 10.93 11.63%
EPS -1.14 -0.21 0.33 0.11 0.03 -0.08 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.189 0.1976 0.20 0.1975 0.1964 0.1961 0.1969 -2.69%
Adjusted Per Share Value based on latest NOSH - 291,818
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.19 1.80 1.76 1.77 1.79 1.49 1.86 11.51%
EPS -0.19 -0.04 0.06 0.02 0.00 -0.01 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0322 0.0338 0.0343 0.0323 0.0304 0.0346 0.0335 -2.60%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.16 0.14 0.16 0.19 0.16 0.19 -
P/RPS 1.09 1.52 1.36 1.48 1.65 1.90 1.74 -26.80%
P/EPS -12.28 -76.19 42.67 145.45 633.33 -200.00 27.21 -
EY -8.14 -1.31 2.34 0.69 0.16 -0.50 3.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.70 0.81 0.97 0.82 0.96 -15.94%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 23/02/12 14/11/11 25/08/11 23/05/11 24/02/11 -
Price 0.14 0.14 0.14 0.16 0.16 0.17 0.16 -
P/RPS 1.09 1.33 1.36 1.48 1.39 2.01 1.46 -17.71%
P/EPS -12.28 -66.67 42.67 145.45 533.33 -212.50 22.91 -
EY -8.14 -1.50 2.34 0.69 0.19 -0.47 4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.70 0.81 0.81 0.87 0.81 -5.85%

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