[MINETEC] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -131.36%
YoY- -895.93%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 95,018 110,281 163,746 162,639 121,505 126,396 126,400 -3.85%
PBT -25,409 -11,879 1,818 -8,894 1,342 2,131 -8,140 16.99%
Tax -371 -408 -827 -192 -325 -489 284 -
NP -25,780 -12,287 991 -9,086 1,017 1,642 -7,856 17.80%
-
NP to SH -25,659 -10,487 901 -9,201 1,156 2,227 -7,495 18.49%
-
Tax Rate - - 45.49% - 24.22% 22.95% - -
Total Cost 120,798 122,568 162,755 171,725 120,488 124,754 134,256 -1.44%
-
Net Worth 69,090 54,551 101,581 52,901 61,199 59,773 58,595 2.29%
Dividend
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 69,090 54,551 101,581 52,901 61,199 59,773 58,595 2.29%
NOSH 690,901 419,629 686,363 302,295 305,999 303,571 308,400 11.76%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -27.13% -11.14% 0.61% -5.59% 0.84% 1.30% -6.22% -
ROE -37.14% -19.22% 0.89% -17.39% 1.89% 3.73% -12.79% -
Per Share
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.75 26.28 23.86 53.80 39.71 41.64 40.99 -13.98%
EPS -3.71 -2.50 0.13 -3.04 0.38 0.73 -2.43 6.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.13 0.148 0.175 0.20 0.1969 0.19 -8.47%
Adjusted Per Share Value based on latest NOSH - 302,295
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.32 6.18 9.17 9.11 6.81 7.08 7.08 -3.86%
EPS -1.44 -0.59 0.05 -0.52 0.06 0.12 -0.42 18.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0306 0.0569 0.0296 0.0343 0.0335 0.0328 2.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/17 31/03/16 31/03/15 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.135 0.09 0.085 0.11 0.14 0.19 0.14 -
P/RPS 0.98 0.34 0.36 0.20 0.35 0.46 0.34 15.71%
P/EPS -3.64 -3.60 64.75 -3.61 37.06 25.90 -5.76 -6.13%
EY -27.51 -27.77 1.54 -27.67 2.70 3.86 -17.36 6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.69 0.57 0.63 0.70 0.96 0.74 8.64%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/05/17 26/05/16 29/05/15 27/02/13 23/02/12 24/02/11 24/02/10 -
Price 0.125 0.09 0.075 0.12 0.14 0.16 0.18 -
P/RPS 0.91 0.34 0.31 0.22 0.35 0.38 0.44 10.53%
P/EPS -3.37 -3.60 57.13 -3.94 37.06 21.81 -7.41 -10.29%
EY -29.71 -27.77 1.75 -25.36 2.70 4.59 -13.50 11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.69 0.51 0.69 0.70 0.81 0.95 3.85%

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