[MINETEC] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -17.54%
YoY- -76.41%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 165,106 153,042 145,828 131,180 120,489 118,571 112,555 29.07%
PBT -4,665 -6,864 677 1,467 2,276 3,847 6,175 -
Tax 713 888 241 -409 -993 -1,400 -2,631 -
NP -3,952 -5,976 918 1,058 1,283 2,447 3,544 -
-
NP to SH -3,554 -5,736 1,075 1,058 1,283 2,447 3,544 -
-
Tax Rate - - -35.60% 27.88% 43.63% 36.39% 42.61% -
Total Cost 169,058 159,018 144,910 130,122 119,206 116,124 109,011 33.94%
-
Net Worth 72,263 67,052 69,691 69,908 66,666 69,465 69,647 2.48%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,100 2,167 2,167 2,167 2,166 1,100 2,753 -45.72%
Div Payout % 0.00% 0.00% 201.64% 204.88% 168.87% 44.95% 77.70% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 72,263 67,052 69,691 69,908 66,666 69,465 69,647 2.48%
NOSH 301,095 291,532 54,874 55,045 53,333 55,131 54,840 210.90%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -2.39% -3.90% 0.63% 0.81% 1.06% 2.06% 3.15% -
ROE -4.92% -8.55% 1.54% 1.51% 1.92% 3.52% 5.09% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 54.84 52.50 265.75 238.31 225.92 215.07 205.24 -58.48%
EPS -1.18 -1.97 1.96 1.92 2.41 4.44 6.46 -
DPS 0.37 0.74 3.95 3.94 4.06 2.00 5.00 -82.34%
NAPS 0.24 0.23 1.27 1.27 1.25 1.26 1.27 -67.03%
Adjusted Per Share Value based on latest NOSH - 55,045
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.25 8.57 8.17 7.35 6.75 6.64 6.31 29.01%
EPS -0.20 -0.32 0.06 0.06 0.07 0.14 0.20 -
DPS 0.06 0.12 0.12 0.12 0.12 0.06 0.15 -45.68%
NAPS 0.0405 0.0376 0.039 0.0392 0.0373 0.0389 0.039 2.54%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.23 0.30 0.20 0.22 0.18 0.19 0.18 -
P/RPS 0.42 0.57 0.08 0.09 0.08 0.09 0.09 178.99%
P/EPS -19.49 -15.25 10.21 11.45 7.48 4.28 2.79 -
EY -5.13 -6.56 9.79 8.74 13.36 23.36 35.90 -
DY 1.59 2.48 19.75 17.90 22.57 10.53 27.78 -85.12%
P/NAPS 0.96 1.30 0.16 0.17 0.14 0.15 0.14 260.51%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/04/08 28/02/08 21/11/07 28/08/07 16/05/07 27/02/07 23/11/06 -
Price 0.22 0.25 0.26 0.20 0.19 0.20 0.19 -
P/RPS 0.40 0.48 0.10 0.08 0.08 0.09 0.09 170.07%
P/EPS -18.64 -12.71 13.27 10.41 7.90 4.51 2.94 -
EY -5.37 -7.87 7.53 9.61 12.66 22.19 34.01 -
DY 1.66 2.97 15.19 19.69 21.38 10.00 26.32 -84.12%
P/NAPS 0.92 1.09 0.20 0.16 0.15 0.16 0.15 234.69%

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