[MINETEC] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.78%
YoY- -50.99%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 128,979 135,302 132,563 126,400 118,856 117,456 124,003 2.65%
PBT -1,788 -3,769 -6,808 -8,140 -14,020 -12,716 -9,254 -66.54%
Tax 338 284 284 284 56 646 433 -15.20%
NP -1,450 -3,485 -6,524 -7,856 -13,964 -12,070 -8,821 -69.95%
-
NP to SH -690 -2,889 -5,989 -7,495 -13,331 -11,692 -8,400 -81.07%
-
Tax Rate - - - - - - - -
Total Cost 130,429 138,787 139,087 134,256 132,820 129,526 132,824 -1.20%
-
Net Worth 57,888 57,630 56,696 58,595 57,460 60,322 63,077 -5.55%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 57,888 57,630 56,696 58,595 57,460 60,322 63,077 -5.55%
NOSH 305,000 299,999 297,777 308,400 302,105 301,162 301,951 0.67%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.12% -2.58% -4.92% -6.22% -11.75% -10.28% -7.11% -
ROE -1.19% -5.01% -10.56% -12.79% -23.20% -19.38% -13.32% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.29 45.10 44.52 40.99 39.34 39.00 41.07 1.96%
EPS -0.23 -0.96 -2.01 -2.43 -4.41 -3.88 -2.78 -80.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1898 0.1921 0.1904 0.19 0.1902 0.2003 0.2089 -6.18%
Adjusted Per Share Value based on latest NOSH - 308,400
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.23 7.58 7.43 7.08 6.66 6.58 6.95 2.66%
EPS -0.04 -0.16 -0.34 -0.42 -0.75 -0.66 -0.47 -80.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.0323 0.0318 0.0328 0.0322 0.0338 0.0353 -5.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.18 0.12 0.14 0.14 0.14 0.14 0.15 -
P/RPS 0.43 0.27 0.31 0.34 0.36 0.36 0.37 10.52%
P/EPS -79.57 -12.46 -6.96 -5.76 -3.17 -3.61 -5.39 500.79%
EY -1.26 -8.03 -14.37 -17.36 -31.52 -27.73 -18.55 -83.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.62 0.74 0.74 0.74 0.70 0.72 20.27%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 17/08/10 26/05/10 24/02/10 25/11/09 26/08/09 26/05/09 -
Price 0.14 0.13 0.12 0.18 0.14 0.16 0.15 -
P/RPS 0.33 0.29 0.27 0.44 0.36 0.41 0.37 -7.33%
P/EPS -61.88 -13.50 -5.97 -7.41 -3.17 -4.12 -5.39 408.15%
EY -1.62 -7.41 -16.76 -13.50 -31.52 -24.26 -18.55 -80.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 0.63 0.95 0.74 0.80 0.72 1.84%

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