[MINETEC] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.78%
YoY- -50.99%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 162,639 121,505 126,396 126,400 140,886 153,042 118,571 5.40%
PBT -8,894 1,342 2,131 -8,140 -5,826 -6,864 3,847 -
Tax -192 -325 -489 284 258 888 -1,400 -28.16%
NP -9,086 1,017 1,642 -7,856 -5,568 -5,976 2,447 -
-
NP to SH -9,201 1,156 2,227 -7,495 -4,964 -5,736 2,447 -
-
Tax Rate - 24.22% 22.95% - - - 36.39% -
Total Cost 171,725 120,488 124,754 134,256 146,454 159,018 116,124 6.73%
-
Net Worth 52,901 61,199 59,773 58,595 66,632 67,052 69,465 -4.43%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 2,167 1,100 -
Div Payout % - - - - - 0.00% 44.95% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 52,901 61,199 59,773 58,595 66,632 67,052 69,465 -4.43%
NOSH 302,295 305,999 303,571 308,400 302,876 291,532 55,131 32.75%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.59% 0.84% 1.30% -6.22% -3.95% -3.90% 2.06% -
ROE -17.39% 1.89% 3.73% -12.79% -7.45% -8.55% 3.52% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 53.80 39.71 41.64 40.99 46.52 52.50 215.07 -20.60%
EPS -3.04 0.38 0.73 -2.43 -1.64 -1.97 4.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.74 2.00 -
NAPS 0.175 0.20 0.1969 0.19 0.22 0.23 1.26 -28.01%
Adjusted Per Share Value based on latest NOSH - 308,400
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.11 6.81 7.08 7.08 7.89 8.57 6.64 5.40%
EPS -0.52 0.06 0.12 -0.42 -0.28 -0.32 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.06 -
NAPS 0.0296 0.0343 0.0335 0.0328 0.0373 0.0376 0.0389 -4.44%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.11 0.14 0.19 0.14 0.17 0.30 0.19 -
P/RPS 0.20 0.35 0.46 0.34 0.37 0.57 0.09 14.22%
P/EPS -3.61 37.06 25.90 -5.76 -10.37 -15.25 4.28 -
EY -27.67 2.70 3.86 -17.36 -9.64 -6.56 23.36 -
DY 0.00 0.00 0.00 0.00 0.00 2.48 10.53 -
P/NAPS 0.63 0.70 0.96 0.74 0.77 1.30 0.15 26.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 24/02/11 24/02/10 25/02/09 28/02/08 27/02/07 -
Price 0.12 0.14 0.16 0.18 0.17 0.25 0.20 -
P/RPS 0.22 0.35 0.38 0.44 0.37 0.48 0.09 16.04%
P/EPS -3.94 37.06 21.81 -7.41 -10.37 -12.71 4.51 -
EY -25.36 2.70 4.59 -13.50 -9.64 -7.87 22.19 -
DY 0.00 0.00 0.00 0.00 0.00 2.97 10.00 -
P/NAPS 0.69 0.70 0.81 0.95 0.77 1.09 0.16 27.55%

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