[MINHO] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -15.01%
YoY- -3097.96%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 323,440 301,978 296,216 287,844 313,088 281,567 289,381 7.69%
PBT 22,912 -24,164 -22,846 -25,462 -20,948 -7,712 604 1026.48%
Tax -10,804 -9,505 -7,389 -6,856 -7,152 -8,376 -12,126 -7.40%
NP 12,108 -33,669 -30,236 -32,318 -28,100 -16,088 -11,522 -
-
NP to SH 12,108 -33,669 -30,236 -32,318 -28,100 -16,088 -8,577 -
-
Tax Rate 47.15% - - - - - 2,007.62% -
Total Cost 311,332 335,647 326,452 320,162 341,188 297,655 300,903 2.29%
-
Net Worth 122,834 119,746 148,323 146,101 147,085 147,169 111,984 6.35%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 122,834 119,746 148,323 146,101 147,085 147,169 111,984 6.35%
NOSH 109,673 109,859 109,869 109,850 109,765 109,827 81,740 21.62%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.74% -11.15% -10.21% -11.23% -8.98% -5.71% -3.98% -
ROE 9.86% -28.12% -20.39% -22.12% -19.10% -10.93% -7.66% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 294.91 274.88 269.61 262.03 285.23 256.37 354.02 -11.45%
EPS 11.04 -30.65 -27.52 -29.42 -25.60 -14.64 -10.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.09 1.35 1.33 1.34 1.34 1.37 -12.55%
Adjusted Per Share Value based on latest NOSH - 109,915
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 91.21 85.16 83.53 81.17 88.29 79.40 81.60 7.69%
EPS 3.41 -9.49 -8.53 -9.11 -7.92 -4.54 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3464 0.3377 0.4183 0.412 0.4148 0.415 0.3158 6.35%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.63 0.67 0.68 0.47 0.45 0.42 0.45 -
P/RPS 0.21 0.24 0.25 0.18 0.16 0.16 0.13 37.63%
P/EPS 5.71 -2.19 -2.47 -1.60 -1.76 -2.87 -4.29 -
EY 17.52 -45.74 -40.47 -62.60 -56.89 -34.88 -23.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.50 0.35 0.34 0.31 0.33 42.22%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 28/08/03 30/05/03 28/02/03 26/11/02 -
Price 0.58 0.66 0.68 0.79 0.49 0.44 0.42 -
P/RPS 0.20 0.24 0.25 0.30 0.17 0.17 0.12 40.52%
P/EPS 5.25 -2.15 -2.47 -2.69 -1.91 -3.00 -4.00 -
EY 19.03 -46.44 -40.47 -37.24 -52.24 -33.29 -24.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.50 0.59 0.37 0.33 0.31 41.13%

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