[MINHO] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 252.26%
YoY- -69.96%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 313,088 281,567 289,381 269,220 274,444 232,554 177,351 46.11%
PBT -20,948 -7,712 604 5,586 3,804 -16,693 3,115 -
Tax -7,152 -8,376 -12,126 -4,508 -3,804 16,693 -2,561 98.43%
NP -28,100 -16,088 -11,522 1,078 0 0 554 -
-
NP to SH -28,100 -16,088 -8,577 1,078 -708 -25,310 554 -
-
Tax Rate - - 2,007.62% 80.70% 100.00% - 82.22% -
Total Cost 341,188 297,655 300,903 268,142 274,444 232,554 176,797 55.06%
-
Net Worth 147,085 147,169 111,984 155,099 151,556 143,906 158,443 -4.84%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 147,085 147,169 111,984 155,099 151,556 143,906 158,443 -4.84%
NOSH 109,765 109,827 81,740 109,999 110,625 109,852 110,800 -0.62%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -8.98% -5.71% -3.98% 0.40% 0.00% 0.00% 0.31% -
ROE -19.10% -10.93% -7.66% 0.70% -0.47% -17.59% 0.35% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 285.23 256.37 354.02 244.75 248.08 211.70 160.06 47.03%
EPS -25.60 -14.64 -10.49 0.98 -0.64 -23.04 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.34 1.37 1.41 1.37 1.31 1.43 -4.24%
Adjusted Per Share Value based on latest NOSH - 110,307
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 88.29 79.40 81.60 75.92 77.39 65.58 50.01 46.12%
EPS -7.92 -4.54 -2.42 0.30 -0.20 -7.14 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4148 0.415 0.3158 0.4374 0.4274 0.4058 0.4468 -4.83%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.45 0.42 0.45 0.52 0.53 0.60 0.53 -
P/RPS 0.16 0.16 0.13 0.21 0.21 0.28 0.33 -38.31%
P/EPS -1.76 -2.87 -4.29 53.06 -82.81 -2.60 106.00 -
EY -56.89 -34.88 -23.32 1.88 -1.21 -38.40 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.33 0.37 0.39 0.46 0.37 -5.48%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 26/11/02 28/08/02 30/05/02 27/02/02 28/11/01 -
Price 0.49 0.44 0.42 0.54 0.54 0.60 0.60 -
P/RPS 0.17 0.17 0.12 0.22 0.22 0.28 0.37 -40.48%
P/EPS -1.91 -3.00 -4.00 55.10 -84.38 -2.60 120.00 -
EY -52.24 -33.29 -24.98 1.81 -1.19 -38.40 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.31 0.38 0.39 0.46 0.42 -8.11%

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