[MINHO] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 95.8%
YoY- 136.68%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 80,446 312,118 247,487 160,901 80,860 301,978 222,162 -49.16%
PBT 6,376 14,641 15,578 11,637 5,728 -24,164 -17,135 -
Tax -2,664 -9,168 -7,207 -5,710 -2,701 -9,505 -5,542 -38.60%
NP 3,712 5,473 8,371 5,927 3,027 -33,669 -22,677 -
-
NP to SH 3,712 5,473 8,371 5,927 3,027 -33,669 -22,677 -
-
Tax Rate 41.78% 62.62% 46.26% 49.07% 47.15% - - -
Total Cost 76,734 306,645 239,116 154,974 77,833 335,647 244,839 -53.82%
-
Net Worth 109,933 125,164 128,531 126,223 122,834 119,746 148,323 -18.08%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 109,933 125,164 128,531 126,223 122,834 119,746 148,323 -18.08%
NOSH 109,933 109,793 109,855 109,759 109,673 109,859 109,869 0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.61% 1.75% 3.38% 3.68% 3.74% -11.15% -10.21% -
ROE 3.38% 4.37% 6.51% 4.70% 2.46% -28.12% -15.29% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 73.18 284.28 225.28 146.59 73.73 274.88 202.21 -49.18%
EPS 3.38 4.98 7.62 5.40 2.76 -30.65 -20.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.14 1.17 1.15 1.12 1.09 1.35 -18.11%
Adjusted Per Share Value based on latest NOSH - 109,848
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.69 88.02 69.79 45.37 22.80 85.16 62.65 -49.15%
EPS 1.05 1.54 2.36 1.67 0.85 -9.49 -6.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.353 0.3625 0.3559 0.3464 0.3377 0.4183 -18.09%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.53 0.62 0.59 0.52 0.63 0.67 0.68 -
P/RPS 0.72 0.22 0.26 0.35 0.85 0.24 0.34 64.83%
P/EPS 15.70 12.44 7.74 9.63 22.83 -2.19 -3.29 -
EY 6.37 8.04 12.92 10.38 4.38 -45.74 -30.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.50 0.45 0.56 0.61 0.50 3.95%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 21/11/03 -
Price 0.41 0.61 0.55 0.46 0.58 0.66 0.68 -
P/RPS 0.56 0.21 0.24 0.31 0.79 0.24 0.34 39.42%
P/EPS 12.14 12.24 7.22 8.52 21.01 -2.15 -3.29 -
EY 8.24 8.17 13.85 11.74 4.76 -46.44 -30.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.47 0.40 0.52 0.61 0.50 -12.38%

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