[MINHO] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2120.27%
YoY- -66.64%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 209,940 225,897 236,998 234,634 248,408 271,318 278,946 -17.27%
PBT 4,160 20,227 14,018 9,828 6,760 15,005 19,373 -64.17%
Tax -3,436 -449 -5,241 -4,172 -4,352 2,454 -5,202 -24.17%
NP 724 19,778 8,777 5,656 2,408 17,459 14,170 -86.25%
-
NP to SH -76 16,681 3,057 2,990 -148 13,437 9,145 -
-
Tax Rate 82.60% 2.22% 37.39% 42.45% 64.38% -16.35% 26.85% -
Total Cost 209,216 206,119 228,221 228,978 246,000 253,859 264,776 -14.54%
-
Net Worth 273,600 316,477 301,710 301,198 336,700 299,942 293,486 -4.57%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 273,600 316,477 301,710 301,198 336,700 299,942 293,486 -4.57%
NOSH 95,000 109,888 109,712 109,926 123,333 109,869 109,919 -9.27%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.34% 8.76% 3.70% 2.41% 0.97% 6.43% 5.08% -
ROE -0.03% 5.27% 1.01% 0.99% -0.04% 4.48% 3.12% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 220.99 205.57 216.02 213.45 201.41 246.95 253.77 -8.81%
EPS -0.08 15.18 2.79 2.72 -0.12 12.23 8.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.88 2.75 2.74 2.73 2.73 2.67 5.18%
Adjusted Per Share Value based on latest NOSH - 110,215
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 58.85 63.33 66.44 65.77 69.64 76.06 78.20 -17.27%
EPS -0.02 4.68 0.86 0.84 -0.04 3.77 2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.767 0.8872 0.8458 0.8443 0.9439 0.8408 0.8227 -4.57%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.04 0.71 0.73 0.56 0.525 0.50 0.60 -
P/RPS 0.47 0.35 0.34 0.26 0.26 0.20 0.24 56.59%
P/EPS -1,300.00 4.68 26.20 20.59 -437.50 4.09 7.21 -
EY -0.08 21.38 3.82 4.86 -0.23 24.46 13.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.25 0.27 0.20 0.19 0.18 0.22 38.90%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 29/11/12 -
Price 1.10 0.72 0.715 0.72 0.56 0.525 0.56 -
P/RPS 0.50 0.35 0.33 0.34 0.28 0.21 0.22 72.94%
P/EPS -1,375.00 4.74 25.66 26.47 -466.67 4.29 6.73 -
EY -0.07 21.08 3.90 3.78 -0.21 23.30 14.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.25 0.26 0.26 0.21 0.19 0.21 48.54%

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