[MINETEC] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 8.66%
YoY- -92.71%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 131,961 128,193 122,211 115,646 105,413 95,929 95,018 24.45%
PBT 2,888 2,540 1,018 -17,618 -20,765 -22,048 -25,409 -
Tax -2,917 -2,379 -1,916 -1,071 -314 -42 -371 294.90%
NP -29 161 -898 -18,689 -21,079 -22,090 -25,780 -98.91%
-
NP to SH -1,707 -2,001 -2,691 -20,693 -22,655 -22,260 -25,659 -83.55%
-
Tax Rate 101.00% 93.66% 188.21% - - - - -
Total Cost 131,990 128,032 123,109 134,335 126,492 118,019 120,798 6.07%
-
Net Worth 88,157 83,678 73,048 65,841 65,841 73,157 69,090 17.62%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 88,157 83,678 73,048 65,841 65,841 73,157 69,090 17.62%
NOSH 881,574 881,574 731,574 731,574 731,574 731,574 690,901 17.62%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -0.02% 0.13% -0.73% -16.16% -20.00% -23.03% -27.13% -
ROE -1.94% -2.39% -3.68% -31.43% -34.41% -30.43% -37.14% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.97 15.32 16.73 15.81 14.41 13.11 13.75 5.82%
EPS -0.19 -0.24 -0.37 -2.83 -3.10 -3.04 -3.71 -86.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.09 0.09 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 731,574
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.39 7.18 6.85 6.48 5.91 5.37 5.32 24.47%
EPS -0.10 -0.11 -0.15 -1.16 -1.27 -1.25 -1.44 -83.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0494 0.0469 0.0409 0.0369 0.0369 0.041 0.0387 17.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.065 0.09 0.105 0.135 0.15 0.13 0.135 -
P/RPS 0.43 0.59 0.63 0.85 1.04 0.99 0.98 -42.22%
P/EPS -33.57 -37.64 -28.50 -4.77 -4.84 -4.27 -3.64 339.18%
EY -2.98 -2.66 -3.51 -20.95 -20.64 -23.41 -27.51 -77.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.90 1.05 1.50 1.67 1.30 1.35 -38.54%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 30/08/18 31/05/18 27/02/18 23/11/17 29/08/17 31/05/17 -
Price 0.06 0.075 0.09 0.12 0.135 0.145 0.125 -
P/RPS 0.40 0.49 0.54 0.76 0.94 1.11 0.91 -42.15%
P/EPS -30.99 -31.36 -24.43 -4.24 -4.36 -4.77 -3.37 338.33%
EY -3.23 -3.19 -4.09 -23.57 -22.94 -20.98 -29.71 -77.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.75 0.90 1.33 1.50 1.45 1.25 -38.66%

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