[MINETEC] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.61%
YoY- -69.67%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 160,318 165,106 153,042 145,828 131,180 120,489 118,571 22.29%
PBT -4,271 -4,665 -6,864 677 1,467 2,276 3,847 -
Tax 329 713 888 241 -409 -993 -1,400 -
NP -3,942 -3,952 -5,976 918 1,058 1,283 2,447 -
-
NP to SH -3,452 -3,554 -5,736 1,075 1,058 1,283 2,447 -
-
Tax Rate - - - -35.60% 27.88% 43.63% 36.39% -
Total Cost 164,260 169,058 159,018 144,910 130,122 119,206 116,124 26.03%
-
Net Worth 73,252 72,263 67,052 69,691 69,908 66,666 69,465 3.60%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 1,100 2,167 2,167 2,167 2,166 1,100 -
Div Payout % - 0.00% 0.00% 201.64% 204.88% 168.87% 44.95% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 73,252 72,263 67,052 69,691 69,908 66,666 69,465 3.60%
NOSH 305,217 301,095 291,532 54,874 55,045 53,333 55,131 213.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -2.46% -2.39% -3.90% 0.63% 0.81% 1.06% 2.06% -
ROE -4.71% -4.92% -8.55% 1.54% 1.51% 1.92% 3.52% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 52.53 54.84 52.50 265.75 238.31 225.92 215.07 -60.95%
EPS -1.13 -1.18 -1.97 1.96 1.92 2.41 4.44 -
DPS 0.00 0.37 0.74 3.95 3.94 4.06 2.00 -
NAPS 0.24 0.24 0.23 1.27 1.27 1.25 1.26 -66.92%
Adjusted Per Share Value based on latest NOSH - 54,874
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.98 9.25 8.57 8.17 7.35 6.75 6.64 22.31%
EPS -0.19 -0.20 -0.32 0.06 0.06 0.07 0.14 -
DPS 0.00 0.06 0.12 0.12 0.12 0.12 0.06 -
NAPS 0.041 0.0405 0.0376 0.039 0.0392 0.0373 0.0389 3.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.22 0.23 0.30 0.20 0.22 0.18 0.19 -
P/RPS 0.42 0.42 0.57 0.08 0.09 0.08 0.09 179.51%
P/EPS -19.45 -19.49 -15.25 10.21 11.45 7.48 4.28 -
EY -5.14 -5.13 -6.56 9.79 8.74 13.36 23.36 -
DY 0.00 1.59 2.48 19.75 17.90 22.57 10.53 -
P/NAPS 0.92 0.96 1.30 0.16 0.17 0.14 0.15 235.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 28/04/08 28/02/08 21/11/07 28/08/07 16/05/07 27/02/07 -
Price 0.21 0.22 0.25 0.26 0.20 0.19 0.20 -
P/RPS 0.40 0.40 0.48 0.10 0.08 0.08 0.09 170.56%
P/EPS -18.57 -18.64 -12.71 13.27 10.41 7.90 4.51 -
EY -5.39 -5.37 -7.87 7.53 9.61 12.66 22.19 -
DY 0.00 1.66 2.97 15.19 19.69 21.38 10.00 -
P/NAPS 0.88 0.92 1.09 0.20 0.16 0.15 0.16 211.90%

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