[MINETEC] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 76.12%
YoY- 94.82%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 166,511 145,474 123,238 128,979 118,856 148,887 145,828 1.84%
PBT 33 -3,383 2,765 -1,788 -14,020 -6,412 677 -34.05%
Tax 0 -326 -507 338 56 518 241 -
NP 33 -3,709 2,258 -1,450 -13,964 -5,894 918 -36.76%
-
NP to SH 53 -3,977 2,272 -690 -13,331 -5,561 1,075 -33.94%
-
Tax Rate 0.00% - 18.34% - - - -35.60% -
Total Cost 166,478 149,183 120,980 130,429 132,820 154,781 144,910 1.93%
-
Net Worth 100,091 56,184 57,634 57,888 57,460 69,056 69,691 5.11%
Dividend
31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 2,167 -
Div Payout % - - - - - - 201.64% -
Equity
31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 100,091 56,184 57,634 57,888 57,460 69,056 69,691 5.11%
NOSH 662,857 302,068 291,818 305,000 302,105 300,243 54,874 40.95%
Ratio Analysis
31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.02% -2.55% 1.83% -1.12% -11.75% -3.96% 0.63% -
ROE 0.05% -7.08% 3.94% -1.19% -23.20% -8.05% 1.54% -
Per Share
31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 25.12 48.16 42.23 42.29 39.34 49.59 265.75 -27.74%
EPS 0.01 -1.32 0.78 -0.23 -4.41 -1.85 1.96 -51.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.95 -
NAPS 0.151 0.186 0.1975 0.1898 0.1902 0.23 1.27 -25.42%
Adjusted Per Share Value based on latest NOSH - 305,000
31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.33 8.15 6.90 7.23 6.66 8.34 8.17 1.84%
EPS 0.00 -0.22 0.13 -0.04 -0.75 -0.31 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.0561 0.0315 0.0323 0.0324 0.0322 0.0387 0.039 5.13%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/14 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.12 0.13 0.16 0.18 0.14 0.19 0.20 -
P/RPS 0.48 0.27 0.38 0.43 0.36 0.38 0.08 28.00%
P/EPS 1,500.81 -9.87 20.55 -79.57 -3.17 -10.26 10.21 98.89%
EY 0.07 -10.13 4.87 -1.26 -31.52 -9.75 9.79 -49.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 19.75 -
P/NAPS 0.79 0.70 0.81 0.95 0.74 0.83 0.16 24.61%
Price Multiplier on Announcement Date
31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/02/15 22/11/12 14/11/11 18/11/10 25/11/09 19/11/08 21/11/07 -
Price 0.085 0.13 0.16 0.14 0.14 0.18 0.26 -
P/RPS 0.34 0.27 0.38 0.33 0.36 0.36 0.10 18.36%
P/EPS 1,063.07 -9.87 20.55 -61.88 -3.17 -9.72 13.27 82.93%
EY 0.09 -10.13 4.87 -1.62 -31.52 -10.29 7.53 -45.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.19 -
P/NAPS 0.56 0.70 0.81 0.74 0.74 0.78 0.20 15.24%

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