[MINHO] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 670.75%
YoY- -80.09%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 194,898 215,876 268,470 278,669 277,782 318,380 341,587 -31.23%
PBT 3,592 8,884 7,259 11,492 6,616 16,280 17,965 -65.84%
Tax 0 -5,720 9,063 -4,290 -3,378 -5,928 -4,631 -
NP 3,592 3,164 16,322 7,201 3,238 10,352 13,334 -58.32%
-
NP to SH 626 3,860 13,344 3,653 474 6,820 11,239 -85.44%
-
Tax Rate 0.00% 64.39% -124.85% 37.33% 51.06% 36.41% 25.78% -
Total Cost 191,306 212,712 252,148 271,468 274,544 308,028 328,253 -30.25%
-
Net Worth 203,450 200,676 166,937 156,257 150,818 156,199 157,104 18.82%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 203,450 200,676 166,937 156,257 150,818 156,199 157,104 18.82%
NOSH 111,785 109,659 109,827 110,040 107,727 110,000 109,863 1.16%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.84% 1.47% 6.08% 2.58% 1.17% 3.25% 3.90% -
ROE 0.31% 1.92% 7.99% 2.34% 0.31% 4.37% 7.15% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 174.35 196.86 244.45 253.24 257.86 289.44 310.92 -32.02%
EPS 0.56 3.52 12.15 3.32 0.44 6.20 10.23 -85.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.83 1.52 1.42 1.40 1.42 1.43 17.45%
Adjusted Per Share Value based on latest NOSH - 109,894
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 54.64 60.52 75.26 78.12 77.87 89.25 95.76 -31.22%
EPS 0.18 1.08 3.74 1.02 0.13 1.91 3.15 -85.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5703 0.5626 0.468 0.438 0.4228 0.4379 0.4404 18.82%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.35 0.22 0.33 0.38 0.43 0.52 0.57 -
P/RPS 0.20 0.11 0.13 0.15 0.17 0.18 0.18 7.28%
P/EPS 62.50 6.25 2.72 11.45 97.73 8.39 5.57 401.94%
EY 1.60 16.00 36.82 8.74 1.02 11.92 17.95 -80.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.12 0.22 0.27 0.31 0.37 0.40 -39.14%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 27/02/09 28/11/08 26/08/08 28/05/08 29/02/08 -
Price 0.36 0.33 0.21 0.28 0.45 0.43 0.44 -
P/RPS 0.21 0.17 0.09 0.11 0.17 0.15 0.14 31.06%
P/EPS 64.29 9.38 1.73 8.43 102.27 6.94 4.30 507.90%
EY 1.56 10.67 57.86 11.86 0.98 14.42 23.25 -83.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.14 0.20 0.32 0.30 0.31 -25.35%

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