[MINETEC] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -43.06%
YoY- -275.04%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 93,586 116,201 166,511 145,474 123,238 128,979 118,856 -3.23%
PBT -12,117 -6,873 33 -3,383 2,765 -1,788 -14,020 -1.98%
Tax -317 -1,022 0 -326 -507 338 56 -
NP -12,434 -7,895 33 -3,709 2,258 -1,450 -13,964 -1.58%
-
NP to SH -10,738 -7,466 53 -3,977 2,272 -690 -13,331 -2.93%
-
Tax Rate - - 0.00% - 18.34% - - -
Total Cost 106,020 124,096 166,478 149,183 120,980 130,429 132,820 -3.05%
-
Net Worth 85,391 90,289 100,091 56,184 57,634 57,888 57,460 5.61%
Dividend
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 85,391 90,289 100,091 56,184 57,634 57,888 57,460 5.61%
NOSH 672,371 659,047 662,857 302,068 291,818 305,000 302,105 11.65%
Ratio Analysis
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -13.29% -6.79% 0.02% -2.55% 1.83% -1.12% -11.75% -
ROE -12.58% -8.27% 0.05% -7.08% 3.94% -1.19% -23.20% -
Per Share
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.92 17.63 25.12 48.16 42.23 42.29 39.34 -13.33%
EPS -1.60 -1.13 0.01 -1.32 0.78 -0.23 -4.41 -13.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.127 0.137 0.151 0.186 0.1975 0.1898 0.1902 -5.41%
Adjusted Per Share Value based on latest NOSH - 302,068
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.24 6.51 9.33 8.15 6.90 7.23 6.66 -3.25%
EPS -0.60 -0.42 0.00 -0.22 0.13 -0.04 -0.75 -3.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0478 0.0506 0.0561 0.0315 0.0323 0.0324 0.0322 5.59%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/12/16 31/12/15 31/12/14 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.09 0.065 0.12 0.13 0.16 0.18 0.14 -
P/RPS 0.65 0.37 0.48 0.27 0.38 0.43 0.36 8.48%
P/EPS -5.64 -5.74 1,500.81 -9.87 20.55 -79.57 -3.17 8.26%
EY -17.74 -17.43 0.07 -10.13 4.87 -1.26 -31.52 -7.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.47 0.79 0.70 0.81 0.95 0.74 -0.56%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 28/02/17 29/02/16 26/02/15 22/11/12 14/11/11 18/11/10 25/11/09 -
Price 0.105 0.075 0.085 0.13 0.16 0.14 0.14 -
P/RPS 0.75 0.43 0.34 0.27 0.38 0.33 0.36 10.64%
P/EPS -6.57 -6.62 1,063.07 -9.87 20.55 -61.88 -3.17 10.56%
EY -15.21 -15.10 0.09 -10.13 4.87 -1.62 -31.52 -9.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.55 0.56 0.70 0.81 0.74 0.74 1.59%

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