[MINETEC] YoY 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- 16.76%
YoY- -1461.64%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
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 34,953 36,346 22,915 28,261 19,198 38,595 32,386 1.27%
PBT 45 188 -3,129 795 459 -2,002 106 -13.30%
Tax -837 -960 -227 -474 -234 -289 -757 1.68%
NP -792 -772 -3,356 321 225 -2,291 -651 3.31%
-
NP to SH -167 -470 -3,159 232 1,180 -2,192 -1,118 -27.14%
-
Tax Rate 1,860.00% 510.64% - 59.62% 50.98% - 714.15% -
Total Cost 35,745 37,118 26,271 27,940 18,973 40,886 33,037 1.32%
-
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 -2.27% -2.12% -14.65% 1.14% 1.17% -5.94% -2.01% -
ROE -0.22% -0.66% -3.39% 0.25% 1.60% -3.33% -1.70% -
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 2.29 3.06 1.97 2.42 2.08 5.28 4.43 -10.40%
EPS -0.01 -0.03 -0.27 0.02 0.13 -0.30 -0.15 -36.30%
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 1.96 2.04 1.28 1.58 1.08 2.16 1.81 1.33%
EPS -0.01 -0.03 -0.18 0.01 0.07 -0.12 -0.06 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.04 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 6.33 1.80 5.09 7.84 4.08 0.95 3.05 12.93%
P/EPS -1,325.68 -139.07 -36.90 954.60 66.38 -16.69 -88.34 57.02%
EY -0.08 -0.72 -2.71 0.10 1.51 -5.99 -1.13 -35.66%
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 6.99 1.63 3.82 7.84 5.76 1.04 2.71 17.09%
P/EPS -1,462.82 -126.43 -27.67 954.60 93.72 -18.36 -78.52 62.78%
EY -0.07 -0.79 -3.61 0.10 1.07 -5.45 -1.27 -38.29%
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