[MINETEC] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 19.78%
YoY- -1063.58%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 150,814 178,059 189,733 175,764 127,028 120,571 132,563 2.48%
PBT -2,047 -12,500 -10,857 -6,815 1,169 1,726 -6,808 -20.45%
Tax -682 2,158 2,394 -192 -325 -489 284 -
NP -2,729 -10,342 -8,463 -7,007 844 1,237 -6,524 -15.29%
-
NP to SH -2,597 -9,702 -8,780 -7,381 766 1,707 -5,989 -14.70%
-
Tax Rate - - - - 27.80% 28.33% - -
Total Cost 153,543 188,401 198,196 182,771 126,184 119,334 139,087 1.90%
-
Net Worth 96,589 48,036 47,430 53,765 60,409 61,771 56,696 10.67%
Dividend
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 96,589 48,036 47,430 53,765 60,409 61,771 56,696 10.67%
NOSH 421,789 318,125 310,000 302,051 305,714 315,000 297,777 6.85%
Ratio Analysis
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -1.81% -5.81% -4.46% -3.99% 0.66% 1.03% -4.92% -
ROE -2.69% -20.20% -18.51% -13.73% 1.27% 2.76% -10.56% -
Per Share
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.76 55.97 61.20 58.19 41.55 38.28 44.52 -4.08%
EPS -0.62 -3.05 -2.83 -2.44 0.25 0.54 -2.01 -20.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.151 0.153 0.178 0.1976 0.1961 0.1904 3.57%
Adjusted Per Share Value based on latest NOSH - 302,051
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.45 9.98 10.63 9.85 7.12 6.75 7.43 2.47%
EPS -0.15 -0.54 -0.49 -0.41 0.04 0.10 -0.34 -14.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0541 0.0269 0.0266 0.0301 0.0338 0.0346 0.0318 10.64%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/15 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.075 0.15 0.14 0.12 0.16 0.16 0.14 -
P/RPS 0.21 0.27 0.23 0.21 0.39 0.42 0.31 -7.14%
P/EPS -12.18 -4.92 -4.94 -4.91 63.86 29.53 -6.96 11.24%
EY -8.21 -20.33 -20.23 -20.36 1.57 3.39 -14.37 -10.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.99 0.92 0.67 0.81 0.82 0.74 -14.25%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 28/08/15 22/08/14 29/05/14 17/05/13 30/05/12 23/05/11 26/05/10 -
Price 0.07 0.145 0.13 0.16 0.14 0.17 0.12 -
P/RPS 0.20 0.26 0.21 0.27 0.34 0.44 0.27 -5.55%
P/EPS -11.37 -4.75 -4.59 -6.55 55.87 31.37 -5.97 13.05%
EY -8.80 -21.03 -21.79 -15.27 1.79 3.19 -16.76 -11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.96 0.85 0.90 0.71 0.87 0.63 -12.63%

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