[MINETEC] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 3.85%
YoY- -154.02%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 126,228 116,449 80,217 72,202 87,877 145,073 123,794 0.32%
PBT -380 -3,937 -16,265 -3,380 1,190 -3,350 -3,033 -29.25%
Tax -2,530 -1,182 -681 -2,837 -1,481 -2,138 -1,428 9.99%
NP -2,910 -5,120 -16,946 -6,217 -290 -5,489 -4,461 -6.86%
-
NP to SH -1,449 -4,164 -13,737 -5,408 601 -6,246 -6,126 -21.35%
-
Tax Rate - - - - 124.45% - - -
Total Cost 129,138 121,569 97,163 78,419 88,167 150,562 128,255 0.11%
-
Net Worth 76,341 71,304 93,249 93,249 73,725 65,841 65,841 2.49%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 76,341 71,304 93,249 93,249 73,725 65,841 65,841 2.49%
NOSH 1,538,754 1,522,569 1,165,613 1,165,613 921,574 904,074 731,574 13.18%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -2.31% -4.40% -21.13% -8.61% -0.33% -3.78% -3.60% -
ROE -1.90% -5.84% -14.73% -5.80% 0.82% -9.49% -9.31% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.27 9.80 6.88 6.19 9.54 19.83 16.92 -11.24%
EPS -0.09 -0.28 -1.17 -0.47 0.07 -0.85 -0.84 -31.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.08 0.08 0.08 0.09 0.09 -9.32%
Adjusted Per Share Value based on latest NOSH - 1,165,613
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.07 6.52 4.49 4.05 4.92 8.13 6.94 0.30%
EPS -0.08 -0.23 -0.77 -0.30 0.03 -0.35 -0.34 -21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0399 0.0522 0.0522 0.0413 0.0369 0.0369 2.50%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.145 0.055 0.10 0.19 0.085 0.05 0.135 -
P/RPS 1.75 0.56 1.45 3.07 0.89 0.25 0.80 13.92%
P/EPS -152.75 -15.70 -8.49 -40.95 130.27 -5.86 -16.12 45.44%
EY -0.65 -6.37 -11.79 -2.44 0.77 -17.08 -6.20 -31.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 0.92 1.25 2.38 1.06 0.56 1.50 11.60%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 23/02/23 25/02/22 24/02/21 26/02/20 27/02/19 27/02/18 -
Price 0.16 0.05 0.075 0.19 0.12 0.055 0.12 -
P/RPS 1.94 0.51 1.09 3.07 1.26 0.28 0.71 18.22%
P/EPS -168.55 -14.27 -6.36 -40.95 183.91 -6.44 -14.33 50.77%
EY -0.59 -7.01 -15.71 -2.44 0.54 -15.52 -6.98 -33.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 0.83 0.94 2.38 1.50 0.61 1.33 15.74%

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