[MINETEC] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 36,346 26,939 24,052 25,228 22,915 20,430 16,818 66.92% QoQ % 34.92% 12.00% -4.66% 10.09% 12.16% 21.48% - Horiz. % 216.11% 160.18% 143.01% 150.01% 136.25% 121.48% 100.00%
PBT 188 -1,485 -1,656 -12,148 -3,129 -4,719 -4,351 - QoQ % 112.66% 10.33% 86.37% -288.24% 33.69% -8.46% - Horiz. % -4.32% 34.13% 38.06% 279.20% 71.91% 108.46% 100.00%
Tax -960 373 -300 -334 -227 -199 -85 401.17% QoQ % -357.37% 224.33% 10.18% -47.14% -14.07% -134.12% - Horiz. % 1,129.41% -438.82% 352.94% 392.94% 267.06% 234.12% 100.00%
NP -772 -1,112 -1,956 -12,482 -3,356 -4,918 -4,436 -68.73% QoQ % 30.58% 43.15% 84.33% -271.93% 31.76% -10.87% - Horiz. % 17.40% 25.07% 44.09% 281.38% 75.65% 110.87% 100.00%
NP to SH -470 -778 -1,875 -11,856 -3,159 -3,795 -3,349 -72.90% QoQ % 39.59% 58.51% 84.19% -275.31% 16.76% -13.32% - Horiz. % 14.03% 23.23% 55.99% 354.02% 94.33% 113.32% 100.00%
Tax Rate 510.64 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 37,118 28,051 26,008 37,710 26,271 25,348 21,254 44.87% QoQ % 32.32% 7.86% -31.03% 43.54% 3.64% 19.26% - Horiz. % 174.64% 131.98% 122.37% 177.43% 123.60% 119.26% 100.00%
Net Worth 71,304 83,188 81,592 81,592 93,249 81,592 93,249 -16.34% QoQ % -14.29% 1.96% 0.00% -12.50% 14.29% -12.50% - Horiz. % 76.47% 89.21% 87.50% 87.50% 100.00% 87.50% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 71,304 83,188 81,592 81,592 93,249 81,592 93,249 -16.34% QoQ % -14.29% 1.96% 0.00% -12.50% 14.29% -12.50% - Horiz. % 76.47% 89.21% 87.50% 87.50% 100.00% 87.50% 100.00%
NOSH 1,188,414 1,188,413 1,165,614 1,165,613 1,165,613 1,165,613 1,165,613 1.30% QoQ % 0.00% 1.96% 0.00% 0.00% 0.00% 0.00% - Horiz. % 101.96% 101.96% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -2.12 % -4.13 % -8.13 % -49.48 % -14.65 % -24.07 % -26.38 % -81.29% QoQ % 48.67% 49.20% 83.57% -237.75% 39.14% 8.76% - Horiz. % 8.04% 15.66% 30.82% 187.57% 55.53% 91.24% 100.00%
ROE -0.66 % -0.94 % -2.30 % -14.53 % -3.39 % -4.65 % -3.59 % -67.57% QoQ % 29.79% 59.13% 84.17% -328.61% 27.10% -29.53% - Horiz. % 18.38% 26.18% 64.07% 404.74% 94.43% 129.53% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.06 2.27 2.06 2.16 1.97 1.75 1.44 65.06% QoQ % 34.80% 10.19% -4.63% 9.64% 12.57% 21.53% - Horiz. % 212.50% 157.64% 143.06% 150.00% 136.81% 121.53% 100.00%
EPS -0.03 -0.07 -0.16 -0.68 -0.27 -0.33 -0.29 -77.87% QoQ % 57.14% 56.25% 76.47% -151.85% 18.18% -13.79% - Horiz. % 10.34% 24.14% 55.17% 234.48% 93.10% 113.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0600 0.0700 0.0700 0.0700 0.0800 0.0700 0.0800 -17.41% QoQ % -14.29% 0.00% 0.00% -12.50% 14.29% -12.50% - Horiz. % 75.00% 87.50% 87.50% 87.50% 100.00% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,784,786 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.04 1.51 1.35 1.41 1.28 1.14 0.94 67.39% QoQ % 35.10% 11.85% -4.26% 10.16% 12.28% 21.28% - Horiz. % 217.02% 160.64% 143.62% 150.00% 136.17% 121.28% 100.00%
EPS -0.03 -0.04 -0.11 -0.66 -0.18 -0.21 -0.19 -70.69% QoQ % 25.00% 63.64% 83.33% -266.67% 14.29% -10.53% - Horiz. % 15.79% 21.05% 57.89% 347.37% 94.74% 110.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0400 0.0466 0.0457 0.0457 0.0522 0.0457 0.0522 -16.22% QoQ % -14.16% 1.97% 0.00% -12.45% 14.22% -12.45% - Horiz. % 76.63% 89.27% 87.55% 87.55% 100.00% 87.55% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0550 0.0300 0.0550 0.0750 0.1000 0.1150 0.1450 -
P/RPS 1.80 1.32 2.67 3.47 5.09 6.56 10.05 -68.13% QoQ % 36.36% -50.56% -23.05% -31.83% -22.41% -34.73% - Horiz. % 17.91% 13.13% 26.57% 34.53% 50.65% 65.27% 100.00%
P/EPS -139.07 -45.83 -34.19 -7.37 -36.90 -35.32 -50.47 96.18% QoQ % -203.45% -34.05% -363.91% 80.03% -4.47% 30.02% - Horiz. % 275.55% 90.81% 67.74% 14.60% 73.11% 69.98% 100.00%
EY -0.72 -2.18 -2.92 -13.56 -2.71 -2.83 -1.98 -48.96% QoQ % 66.97% 25.34% 78.47% -400.37% 4.24% -42.93% - Horiz. % 36.36% 110.10% 147.47% 684.85% 136.87% 142.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.92 0.43 0.79 1.07 1.25 1.64 1.81 -36.23% QoQ % 113.95% -45.57% -26.17% -14.40% -23.78% -9.39% - Horiz. % 50.83% 23.76% 43.65% 59.12% 69.06% 90.61% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date - 24/11/22 25/08/22 - - 29/11/21 30/09/21 -
Price 0.0500 0.0450 0.0500 0.0650 0.0750 0.1000 0.1150 -
P/RPS 1.63 1.99 2.42 3.00 3.82 5.71 7.97 -65.19% QoQ % -18.09% -17.77% -19.33% -21.47% -33.10% -28.36% - Horiz. % 20.45% 24.97% 30.36% 37.64% 47.93% 71.64% 100.00%
P/EPS -126.43 -68.74 -31.08 -6.39 -27.67 -30.71 -40.03 114.82% QoQ % -83.92% -121.17% -386.38% 76.91% 9.90% 23.28% - Horiz. % 315.84% 171.72% 77.64% 15.96% 69.12% 76.72% 100.00%
EY -0.79 -1.45 -3.22 -15.65 -3.61 -3.26 -2.50 -53.51% QoQ % 45.52% 54.97% 79.42% -333.52% -10.74% -30.40% - Horiz. % 31.60% 58.00% 128.80% 626.00% 144.40% 130.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.83 0.64 0.71 0.93 0.94 1.43 1.44 -30.67% QoQ % 29.69% -9.86% -23.66% -1.06% -34.27% -0.69% - Horiz. % 57.64% 44.44% 49.31% 64.58% 65.28% 99.31% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Minetech Q4FY22 Quarterly Reporting.pdf 
