[MINETEC] YoY TTM 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- 51.76%
YoY- 75.29%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 190,715 134,247 120,555 135,302 117,456 160,318 131,180 6.42%
PBT -2,061 -2,245 1,382 -3,769 -12,716 -4,271 1,467 -
Tax -192 -330 -484 284 646 329 -409 -11.83%
NP -2,253 -2,575 898 -3,485 -12,070 -3,942 1,058 -
-
NP to SH -3,505 -2,780 1,280 -2,889 -11,692 -3,452 1,058 -
-
Tax Rate - - 35.02% - - - 27.88% -
Total Cost 192,968 136,822 119,657 138,787 129,526 164,260 130,122 6.78%
-
Net Worth 53,689 57,412 54,337 57,630 60,322 73,252 69,908 -4.30%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 2,167 -
Div Payout % - - - - - - 204.88% -
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 53,689 57,412 54,337 57,630 60,322 73,252 69,908 -4.30%
NOSH 294,999 303,771 276,666 299,999 301,162 305,217 55,045 32.25%
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 -1.18% -1.92% 0.74% -2.58% -10.28% -2.46% 0.81% -
ROE -6.53% -4.84% 2.36% -5.01% -19.38% -4.71% 1.51% -
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 64.65 44.19 43.57 45.10 39.00 52.53 238.31 -19.52%
EPS -1.19 -0.92 0.46 -0.96 -3.88 -1.13 1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.94 -
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 10.68 7.52 6.75 7.58 6.58 8.98 7.35 6.41%
EPS -0.20 -0.16 0.07 -0.16 -0.66 -0.19 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.0301 0.0322 0.0304 0.0323 0.0338 0.041 0.0392 -4.30%
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 0.25 0.32 0.44 0.27 0.36 0.42 0.09 18.54%
P/EPS -13.47 -15.30 41.07 -12.46 -3.61 -19.45 11.45 -
EY -7.43 -6.54 2.44 -8.03 -27.73 -5.14 8.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 17.90 -
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 0.25 0.32 0.37 0.29 0.41 0.40 0.08 20.89%
P/EPS -13.47 -15.30 34.58 -13.50 -4.12 -18.57 10.41 -
EY -7.43 -6.54 2.89 -7.41 -24.26 -5.39 9.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 19.69 -
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