[MINETEC] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -47.57%
YoY- -73.84%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 153,042 145,828 131,180 120,489 118,571 112,555 109,282 25.09%
PBT -6,864 677 1,467 2,276 3,847 6,175 7,348 -
Tax 888 241 -409 -993 -1,400 -2,631 -2,863 -
NP -5,976 918 1,058 1,283 2,447 3,544 4,485 -
-
NP to SH -5,736 1,075 1,058 1,283 2,447 3,544 4,485 -
-
Tax Rate - -35.60% 27.88% 43.63% 36.39% 42.61% 38.96% -
Total Cost 159,018 144,910 130,122 119,206 116,124 109,011 104,797 31.94%
-
Net Worth 67,052 69,691 69,908 66,666 69,465 69,647 68,750 -1.64%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,167 2,167 2,167 2,166 1,100 2,753 2,753 -14.71%
Div Payout % 0.00% 201.64% 204.88% 168.87% 44.95% 77.70% 61.40% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 67,052 69,691 69,908 66,666 69,465 69,647 68,750 -1.64%
NOSH 291,532 54,874 55,045 53,333 55,131 54,840 55,000 203.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -3.90% 0.63% 0.81% 1.06% 2.06% 3.15% 4.10% -
ROE -8.55% 1.54% 1.51% 1.92% 3.52% 5.09% 6.52% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 52.50 265.75 238.31 225.92 215.07 205.24 198.69 -58.72%
EPS -1.97 1.96 1.92 2.41 4.44 6.46 8.15 -
DPS 0.74 3.95 3.94 4.06 2.00 5.00 5.01 -71.96%
NAPS 0.23 1.27 1.27 1.25 1.26 1.27 1.25 -67.54%
Adjusted Per Share Value based on latest NOSH - 53,333
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.57 8.17 7.35 6.75 6.64 6.31 6.12 25.08%
EPS -0.32 0.06 0.06 0.07 0.14 0.20 0.25 -
DPS 0.12 0.12 0.12 0.12 0.06 0.15 0.15 -13.78%
NAPS 0.0376 0.039 0.0392 0.0373 0.0389 0.039 0.0385 -1.56%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.30 0.20 0.22 0.18 0.19 0.18 0.18 -
P/RPS 0.57 0.08 0.09 0.08 0.09 0.09 0.09 241.16%
P/EPS -15.25 10.21 11.45 7.48 4.28 2.79 2.21 -
EY -6.56 9.79 8.74 13.36 23.36 35.90 45.30 -
DY 2.48 19.75 17.90 22.57 10.53 27.78 27.81 -79.95%
P/NAPS 1.30 0.16 0.17 0.14 0.15 0.14 0.14 339.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 28/08/07 16/05/07 27/02/07 23/11/06 28/08/06 -
Price 0.25 0.26 0.20 0.19 0.20 0.19 0.19 -
P/RPS 0.48 0.10 0.08 0.08 0.09 0.09 0.10 183.73%
P/EPS -12.71 13.27 10.41 7.90 4.51 2.94 2.33 -
EY -7.87 7.53 9.61 12.66 22.19 34.01 42.92 -
DY 2.97 15.19 19.69 21.38 10.00 26.32 26.35 -76.57%
P/NAPS 1.09 0.20 0.16 0.15 0.16 0.15 0.15 273.81%

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