[MINETEC] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 24.86%
YoY- -266.49%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 112,565 101,059 77,390 96,683 138,170 115,646 93,586 3.12%
PBT -15,101 -4,949 -14,325 -9,099 780 -17,618 -12,117 3.73%
Tax -1,221 -2,695 -1,821 -1,711 -2,449 -1,071 -317 25.18%
NP -16,322 -7,644 -16,146 -10,810 -1,669 -18,689 -12,434 4.63%
-
NP to SH -14,979 -5,331 -15,640 -10,192 -2,781 -20,693 -10,738 5.70%
-
Tax Rate - - - - 313.97% - - -
Total Cost 128,887 108,703 93,536 107,493 139,839 134,335 106,020 3.30%
-
Net Worth 71,304 93,249 93,249 73,725 65,841 65,841 85,391 -2.95%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 71,304 93,249 93,249 73,725 65,841 65,841 85,391 -2.95%
NOSH 1,522,569 1,165,613 1,165,613 921,574 904,074 731,574 672,371 14.58%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -14.50% -7.56% -20.86% -11.18% -1.21% -16.16% -13.29% -
ROE -21.01% -5.72% -16.77% -13.82% -4.22% -31.43% -12.58% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 9.47 8.67 6.64 10.49 18.89 15.81 13.92 -6.21%
EPS -1.26 -0.46 -1.34 -1.11 -0.38 -2.83 -1.60 -3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.08 0.08 0.09 0.09 0.127 -11.74%
Adjusted Per Share Value based on latest NOSH - 921,574
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 6.31 5.66 4.34 5.42 7.74 6.48 5.24 3.14%
EPS -0.84 -0.30 -0.88 -0.57 -0.16 -1.16 -0.60 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0522 0.0522 0.0413 0.0369 0.0369 0.0478 -2.96%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.055 0.10 0.19 0.085 0.05 0.135 0.09 -
P/RPS 0.58 1.15 2.86 0.81 0.26 0.85 0.65 -1.88%
P/EPS -4.36 -21.86 -14.16 -7.69 -13.15 -4.77 -5.64 -4.19%
EY -22.92 -4.57 -7.06 -13.01 -7.60 -20.95 -17.74 4.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.25 2.38 1.06 0.56 1.50 0.71 4.41%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 25/02/22 24/02/21 26/02/20 27/02/19 27/02/18 28/02/17 -
Price 0.05 0.075 0.19 0.12 0.055 0.12 0.105 -
P/RPS 0.53 0.87 2.86 1.14 0.29 0.76 0.75 -5.61%
P/EPS -3.97 -16.40 -14.16 -10.85 -14.47 -4.24 -6.57 -8.04%
EY -25.21 -6.10 -7.06 -9.22 -6.91 -23.57 -15.21 8.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.94 2.38 1.50 0.61 1.33 0.83 0.00%

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