[MINETEC] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -633.58%
YoY- -334.41%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 148,887 160,318 165,106 153,042 145,828 131,180 120,489 15.10%
PBT -6,412 -4,271 -4,665 -6,864 677 1,467 2,276 -
Tax 518 329 713 888 241 -409 -993 -
NP -5,894 -3,942 -3,952 -5,976 918 1,058 1,283 -
-
NP to SH -5,561 -3,452 -3,554 -5,736 1,075 1,058 1,283 -
-
Tax Rate - - - - -35.60% 27.88% 43.63% -
Total Cost 154,781 164,260 169,058 159,018 144,910 130,122 119,206 18.96%
-
Net Worth 69,056 73,252 72,263 67,052 69,691 69,908 66,666 2.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 1,100 2,167 2,167 2,167 2,166 -
Div Payout % - - 0.00% 0.00% 201.64% 204.88% 168.87% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 69,056 73,252 72,263 67,052 69,691 69,908 66,666 2.36%
NOSH 300,243 305,217 301,095 291,532 54,874 55,045 53,333 215.46%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.96% -2.46% -2.39% -3.90% 0.63% 0.81% 1.06% -
ROE -8.05% -4.71% -4.92% -8.55% 1.54% 1.51% 1.92% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.59 52.53 54.84 52.50 265.75 238.31 225.92 -63.51%
EPS -1.85 -1.13 -1.18 -1.97 1.96 1.92 2.41 -
DPS 0.00 0.00 0.37 0.74 3.95 3.94 4.06 -
NAPS 0.23 0.24 0.24 0.23 1.27 1.27 1.25 -67.54%
Adjusted Per Share Value based on latest NOSH - 291,532
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.34 8.98 9.25 8.57 8.17 7.35 6.75 15.09%
EPS -0.31 -0.19 -0.20 -0.32 0.06 0.06 0.07 -
DPS 0.00 0.00 0.06 0.12 0.12 0.12 0.12 -
NAPS 0.0387 0.041 0.0405 0.0376 0.039 0.0392 0.0373 2.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.19 0.22 0.23 0.30 0.20 0.22 0.18 -
P/RPS 0.38 0.42 0.42 0.57 0.08 0.09 0.08 181.77%
P/EPS -10.26 -19.45 -19.49 -15.25 10.21 11.45 7.48 -
EY -9.75 -5.14 -5.13 -6.56 9.79 8.74 13.36 -
DY 0.00 0.00 1.59 2.48 19.75 17.90 22.57 -
P/NAPS 0.83 0.92 0.96 1.30 0.16 0.17 0.14 226.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 25/08/08 28/04/08 28/02/08 21/11/07 28/08/07 16/05/07 -
Price 0.18 0.21 0.22 0.25 0.26 0.20 0.19 -
P/RPS 0.36 0.40 0.40 0.48 0.10 0.08 0.08 171.82%
P/EPS -9.72 -18.57 -18.64 -12.71 13.27 10.41 7.90 -
EY -10.29 -5.39 -5.37 -7.87 7.53 9.61 12.66 -
DY 0.00 0.00 1.66 2.97 15.19 19.69 21.38 -
P/NAPS 0.78 0.88 0.92 1.09 0.20 0.16 0.15 199.24%

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