[MINETEC] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -321.0%
YoY- -467.33%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 26,331 24,899 30,819 48,785 31,438 33,171 35,754 -4.13%
PBT -16,625 -3,333 1,673 -3,714 1,297 2,720 -1,199 43.70%
Tax -371 -317 -931 -151 -325 -507 320 -
NP -16,996 -3,650 742 -3,865 972 2,213 -879 50.44%
-
NP to SH -17,187 -2,266 755 -3,688 1,004 2,120 -797 52.72%
-
Tax Rate - - 55.65% - 25.06% 18.64% - -
Total Cost 43,327 28,549 30,077 52,650 30,466 30,958 36,633 2.34%
-
Net Worth 69,090 54,551 101,581 52,901 61,199 59,773 58,595 2.29%
Dividend
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 69,090 54,551 101,581 52,901 61,199 59,773 58,595 2.29%
NOSH 690,901 419,629 686,363 302,295 305,999 303,571 308,400 11.76%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -64.55% -14.66% 2.41% -7.92% 3.09% 6.67% -2.46% -
ROE -24.88% -4.15% 0.74% -6.97% 1.64% 3.55% -1.36% -
Per Share
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.81 5.93 4.49 16.14 10.27 10.93 11.59 -14.22%
EPS -2.40 -0.54 0.11 -1.22 0.33 0.70 -0.26 35.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.13 0.148 0.175 0.20 0.1969 0.19 -8.47%
Adjusted Per Share Value based on latest NOSH - 302,295
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.48 1.39 1.73 2.73 1.76 1.86 2.00 -4.06%
EPS -0.96 -0.13 0.04 -0.21 0.06 0.12 -0.04 54.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0306 0.0569 0.0296 0.0343 0.0335 0.0328 2.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/17 31/03/16 31/03/15 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.135 0.09 0.085 0.11 0.14 0.19 0.14 -
P/RPS 3.54 1.52 1.89 0.68 1.36 1.74 1.21 15.95%
P/EPS -5.43 -16.67 77.27 -9.02 42.67 27.21 -54.17 -27.17%
EY -18.43 -6.00 1.29 -11.09 2.34 3.68 -1.85 37.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.69 0.57 0.63 0.70 0.96 0.74 8.64%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/05/17 26/05/16 29/05/15 27/02/13 23/02/12 24/02/11 24/02/10 -
Price 0.125 0.09 0.075 0.12 0.14 0.16 0.18 -
P/RPS 3.28 1.52 1.67 0.74 1.36 1.46 1.55 10.88%
P/EPS -5.02 -16.67 68.18 -9.84 42.67 22.91 -69.65 -30.41%
EY -19.90 -6.00 1.47 -10.17 2.34 4.36 -1.44 43.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.69 0.51 0.69 0.70 0.81 0.95 3.85%

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