[MINHO] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.44%
YoY- -252.51%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 321,802 323,440 301,978 296,216 287,844 313,088 281,567 9.32%
PBT 23,274 22,912 -24,164 -22,846 -25,462 -20,948 -7,712 -
Tax -11,420 -10,804 -9,505 -7,389 -6,856 -7,152 -8,376 22.98%
NP 11,854 12,108 -33,669 -30,236 -32,318 -28,100 -16,088 -
-
NP to SH 11,854 12,108 -33,669 -30,236 -32,318 -28,100 -16,088 -
-
Tax Rate 49.07% 47.15% - - - - - -
Total Cost 309,948 311,332 335,647 326,452 320,162 341,188 297,655 2.73%
-
Net Worth 126,223 122,834 119,746 148,323 146,101 147,085 147,169 -9.73%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 126,223 122,834 119,746 148,323 146,101 147,085 147,169 -9.73%
NOSH 109,759 109,673 109,859 109,869 109,850 109,765 109,827 -0.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.68% 3.74% -11.15% -10.21% -11.23% -8.98% -5.71% -
ROE 9.39% 9.86% -28.12% -20.39% -22.12% -19.10% -10.93% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 293.19 294.91 274.88 269.61 262.03 285.23 256.37 9.36%
EPS 10.80 11.04 -30.65 -27.52 -29.42 -25.60 -14.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.09 1.35 1.33 1.34 1.34 -9.69%
Adjusted Per Share Value based on latest NOSH - 109,915
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 90.21 90.67 84.65 83.04 80.69 87.77 78.93 9.32%
EPS 3.32 3.39 -9.44 -8.48 -9.06 -7.88 -4.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3538 0.3443 0.3357 0.4158 0.4096 0.4123 0.4126 -9.75%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.52 0.63 0.67 0.68 0.47 0.45 0.42 -
P/RPS 0.18 0.21 0.24 0.25 0.18 0.16 0.16 8.17%
P/EPS 4.81 5.71 -2.19 -2.47 -1.60 -1.76 -2.87 -
EY 20.77 17.52 -45.74 -40.47 -62.60 -56.89 -34.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.61 0.50 0.35 0.34 0.31 28.23%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 21/11/03 28/08/03 30/05/03 28/02/03 -
Price 0.46 0.58 0.66 0.68 0.79 0.49 0.44 -
P/RPS 0.16 0.20 0.24 0.25 0.30 0.17 0.17 -3.96%
P/EPS 4.26 5.25 -2.15 -2.47 -2.69 -1.91 -3.00 -
EY 23.48 19.03 -46.44 -40.47 -37.24 -52.24 -33.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.61 0.50 0.59 0.37 0.33 13.69%

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