[MINETEC] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -33.74%
YoY- -55.13%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 162,639 145,474 134,247 127,028 121,505 123,238 120,555 21.98%
PBT -8,894 -3,383 -2,245 1,169 1,342 2,765 1,382 -
Tax -192 -326 -330 -325 -325 -507 -484 -45.85%
NP -9,086 -3,709 -2,575 844 1,017 2,258 898 -
-
NP to SH -9,201 -3,977 -2,780 766 1,156 2,272 1,280 -
-
Tax Rate - - - 27.80% 24.22% 18.34% 35.02% -
Total Cost 171,725 149,183 136,822 126,184 120,488 120,980 119,657 27.09%
-
Net Worth 52,901 56,184 57,412 60,409 61,199 57,634 54,337 -1.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 52,901 56,184 57,412 60,409 61,199 57,634 54,337 -1.76%
NOSH 302,295 302,068 303,771 305,714 305,999 291,818 276,666 6.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.59% -2.55% -1.92% 0.66% 0.84% 1.83% 0.74% -
ROE -17.39% -7.08% -4.84% 1.27% 1.89% 3.94% 2.36% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.80 48.16 44.19 41.55 39.71 42.23 43.57 15.02%
EPS -3.04 -1.32 -0.92 0.25 0.38 0.78 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.186 0.189 0.1976 0.20 0.1975 0.1964 -7.37%
Adjusted Per Share Value based on latest NOSH - 305,714
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.11 8.15 7.52 7.12 6.81 6.90 6.75 22.01%
EPS -0.52 -0.22 -0.16 0.04 0.06 0.13 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0315 0.0322 0.0338 0.0343 0.0323 0.0304 -1.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.11 0.13 0.14 0.16 0.14 0.16 0.19 -
P/RPS 0.20 0.27 0.32 0.39 0.35 0.38 0.44 -40.74%
P/EPS -3.61 -9.87 -15.30 63.86 37.06 20.55 41.07 -
EY -27.67 -10.13 -6.54 1.57 2.70 4.87 2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.74 0.81 0.70 0.81 0.97 -24.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 30/08/12 30/05/12 23/02/12 14/11/11 25/08/11 -
Price 0.12 0.13 0.14 0.14 0.14 0.16 0.16 -
P/RPS 0.22 0.27 0.32 0.34 0.35 0.38 0.37 -29.17%
P/EPS -3.94 -9.87 -15.30 55.87 37.06 20.55 34.58 -
EY -25.36 -10.13 -6.54 1.79 2.70 4.87 2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.74 0.71 0.70 0.81 0.81 -10.09%

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