[MINETEC] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 114.3%
YoY- 121.65%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 180,952 128,452 106,360 129,660 105,008 172,540 124,284 6.45%
PBT 6,480 -1,836 -1,144 476 -4,852 8,860 64 115.73%
Tax 0 0 0 0 0 -700 0 -
NP 6,480 -1,836 -1,144 476 -4,852 8,160 64 115.73%
-
NP to SH 4,712 -2,568 -1,008 1,072 -4,952 8,792 64 104.59%
-
Tax Rate 0.00% - - 0.00% - 7.90% 0.00% -
Total Cost 174,472 130,288 107,504 129,184 109,860 164,380 124,220 5.81%
-
Net Worth 53,765 60,409 61,771 56,696 63,077 72,263 66,666 -3.51%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 4,266 -
Div Payout % - - - - - - 6,666.67% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 53,765 60,409 61,771 56,696 63,077 72,263 66,666 -3.51%
NOSH 302,051 305,714 315,000 297,777 301,951 301,095 53,333 33.47%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.58% -1.43% -1.08% 0.37% -4.62% 4.73% 0.05% -
ROE 8.76% -4.25% -1.63% 1.89% -7.85% 12.17% 0.10% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 59.91 42.02 33.77 43.54 34.78 57.30 233.03 -20.24%
EPS 1.56 -0.84 -0.32 0.36 -1.64 2.92 0.12 53.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 0.178 0.1976 0.1961 0.1904 0.2089 0.24 1.25 -27.71%
Adjusted Per Share Value based on latest NOSH - 297,777
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 10.14 7.20 5.96 7.26 5.88 9.67 6.96 6.46%
EPS 0.26 -0.14 -0.06 0.06 -0.28 0.49 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.0301 0.0338 0.0346 0.0318 0.0353 0.0405 0.0373 -3.50%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.12 0.16 0.16 0.14 0.15 0.23 0.18 -
P/RPS 0.20 0.38 0.47 0.32 0.43 0.40 0.08 16.48%
P/EPS 7.69 -19.05 -50.00 38.89 -9.15 7.88 150.00 -39.02%
EY 13.00 -5.25 -2.00 2.57 -10.93 12.70 0.67 63.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 44.44 -
P/NAPS 0.67 0.81 0.82 0.74 0.72 0.96 0.14 29.78%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 30/05/12 23/05/11 26/05/10 26/05/09 28/04/08 16/05/07 -
Price 0.16 0.14 0.17 0.12 0.15 0.22 0.19 -
P/RPS 0.27 0.33 0.50 0.28 0.43 0.38 0.08 22.45%
P/EPS 10.26 -16.67 -53.13 33.33 -9.15 7.53 158.33 -36.59%
EY 9.75 -6.00 -1.88 3.00 -10.93 13.27 0.63 57.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 42.11 -
P/NAPS 0.90 0.71 0.87 0.63 0.72 0.92 0.15 34.76%

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