[MINETEC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 19.78%
YoY- -1063.58%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 201,387 202,501 190,715 175,764 162,639 145,474 134,247 30.94%
PBT -9,125 -263 -2,061 -6,815 -8,894 -3,383 -2,245 154.03%
Tax 2,498 -191 -192 -192 -192 -326 -330 -
NP -6,627 -454 -2,253 -7,007 -9,086 -3,709 -2,575 87.47%
-
NP to SH -7,509 -2,283 -3,505 -7,381 -9,201 -3,977 -2,780 93.60%
-
Tax Rate - - - - - - - -
Total Cost 208,014 202,955 192,968 182,771 171,725 149,183 136,822 32.11%
-
Net Worth 47,384 57,561 53,689 53,765 52,901 56,184 57,412 -11.98%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 47,384 57,561 53,689 53,765 52,901 56,184 57,412 -11.98%
NOSH 309,703 314,545 294,999 302,051 302,295 302,068 303,771 1.29%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -3.29% -0.22% -1.18% -3.99% -5.59% -2.55% -1.92% -
ROE -15.85% -3.97% -6.53% -13.73% -17.39% -7.08% -4.84% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 65.03 64.38 64.65 58.19 53.80 48.16 44.19 29.28%
EPS -2.42 -0.73 -1.19 -2.44 -3.04 -1.32 -0.92 90.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.183 0.182 0.178 0.175 0.186 0.189 -13.10%
Adjusted Per Share Value based on latest NOSH - 302,051
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.28 11.34 10.68 9.85 9.11 8.15 7.52 30.94%
EPS -0.42 -0.13 -0.20 -0.41 -0.52 -0.22 -0.16 89.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0322 0.0301 0.0301 0.0296 0.0315 0.0322 -12.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.175 0.165 0.16 0.12 0.11 0.13 0.14 -
P/RPS 0.27 0.26 0.25 0.21 0.20 0.27 0.32 -10.68%
P/EPS -7.22 -22.73 -13.47 -4.91 -3.61 -9.87 -15.30 -39.30%
EY -13.85 -4.40 -7.43 -20.36 -27.67 -10.13 -6.54 64.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.90 0.88 0.67 0.63 0.70 0.74 33.28%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 21/11/13 23/08/13 17/05/13 27/02/13 22/11/12 30/08/12 -
Price 0.20 0.16 0.16 0.16 0.12 0.13 0.14 -
P/RPS 0.31 0.25 0.25 0.27 0.22 0.27 0.32 -2.08%
P/EPS -8.25 -22.04 -13.47 -6.55 -3.94 -9.87 -15.30 -33.67%
EY -12.12 -4.54 -7.43 -15.27 -25.36 -10.13 -6.54 50.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.87 0.88 0.90 0.69 0.70 0.74 46.18%

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