[MINETEC] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 45.15%
YoY- 120.33%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 198,686 142,534 117,050 128,732 110,928 157,788 143,236 5.60%
PBT 6,032 -7,634 -460 1,038 -7,704 6,076 890 37.52%
Tax 0 0 10 0 0 -776 342 -
NP 6,032 -7,634 -450 1,038 -7,704 5,300 1,232 30.27%
-
NP to SH 3,182 -8,210 -338 1,556 -7,654 5,800 1,232 17.11%
-
Tax Rate 0.00% - - 0.00% - 12.77% -38.43% -
Total Cost 192,654 150,168 117,500 127,694 118,632 152,488 142,004 5.21%
-
Net Worth 54,634 57,047 55,319 57,482 60,358 72,499 69,849 -4.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 2,199 -
Div Payout % - - - - - - 178.57% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 54,634 57,047 55,319 57,482 60,358 72,499 69,849 -4.00%
NOSH 300,188 301,838 281,666 299,230 301,338 302,083 54,999 32.65%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.04% -5.36% -0.38% 0.81% -6.95% 3.36% 0.86% -
ROE 5.82% -14.39% -0.61% 2.71% -12.68% 8.00% 1.76% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 66.19 47.22 41.56 43.02 36.81 52.23 260.43 -20.39%
EPS 1.06 -2.72 -0.12 0.52 -2.54 1.92 2.24 -11.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.182 0.189 0.1964 0.1921 0.2003 0.24 1.27 -27.63%
Adjusted Per Share Value based on latest NOSH - 299,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.13 7.99 6.56 7.21 6.21 8.84 8.02 5.60%
EPS 0.18 -0.46 -0.02 0.09 -0.43 0.32 0.07 17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.0306 0.032 0.031 0.0322 0.0338 0.0406 0.0391 -3.99%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.16 0.14 0.19 0.12 0.14 0.22 0.22 -
P/RPS 0.24 0.30 0.46 0.28 0.38 0.42 0.08 20.07%
P/EPS 15.09 -5.15 -158.33 23.08 -5.51 11.46 9.82 7.41%
EY 6.62 -19.43 -0.63 4.33 -18.14 8.73 10.18 -6.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 18.18 -
P/NAPS 0.88 0.74 0.97 0.62 0.70 0.92 0.17 31.49%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 30/08/12 25/08/11 17/08/10 26/08/09 25/08/08 28/08/07 -
Price 0.16 0.14 0.16 0.13 0.16 0.21 0.20 -
P/RPS 0.24 0.30 0.39 0.30 0.43 0.40 0.08 20.07%
P/EPS 15.09 -5.15 -133.33 25.00 -6.30 10.94 8.93 9.12%
EY 6.62 -19.43 -0.75 4.00 -15.88 9.14 11.20 -8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
P/NAPS 0.88 0.74 0.81 0.68 0.80 0.88 0.16 32.82%

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