[MINHO] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 46.42%
YoY- -8.3%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 90,624 318,615 246,812 160,673 80,446 312,118 247,487 -48.84%
PBT 4,560 10,629 14,739 10,882 6,376 14,641 15,578 -55.94%
Tax -1,615 -3,407 -4,889 -3,247 -2,664 -9,168 -7,207 -63.14%
NP 2,945 7,222 9,850 7,635 3,712 5,473 8,371 -50.19%
-
NP to SH 1,969 4,024 7,103 5,435 3,712 5,473 8,371 -61.92%
-
Tax Rate 35.42% 32.05% 33.17% 29.84% 41.78% 62.62% 46.26% -
Total Cost 87,679 311,393 236,962 153,038 76,734 306,645 239,116 -48.80%
-
Net Worth 130,900 129,799 109,785 130,694 109,933 125,164 128,531 1.22%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 130,900 129,799 109,785 130,694 109,933 125,164 128,531 1.22%
NOSH 110,000 109,999 109,785 109,827 109,933 109,793 109,855 0.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.25% 2.27% 3.99% 4.75% 4.61% 1.75% 3.38% -
ROE 1.50% 3.10% 6.47% 4.16% 3.38% 4.37% 6.51% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 82.39 289.65 224.81 146.30 73.18 284.28 225.28 -48.89%
EPS 1.79 3.66 6.47 4.95 3.38 4.98 7.62 -61.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.00 1.19 1.00 1.14 1.17 1.13%
Adjusted Per Share Value based on latest NOSH - 109,627
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.40 89.32 69.19 45.04 22.55 87.50 69.38 -48.85%
EPS 0.55 1.13 1.99 1.52 1.04 1.53 2.35 -62.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.367 0.3639 0.3078 0.3664 0.3082 0.3509 0.3603 1.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.36 0.36 0.37 0.42 0.53 0.62 0.59 -
P/RPS 0.44 0.12 0.16 0.29 0.72 0.22 0.26 42.05%
P/EPS 20.11 9.84 5.72 8.49 15.70 12.44 7.74 89.10%
EY 4.97 10.16 17.49 11.78 6.37 8.04 12.92 -47.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.37 0.35 0.53 0.54 0.50 -28.88%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/06/06 27/02/06 29/11/05 29/08/05 30/05/05 28/02/05 29/11/04 -
Price 0.37 0.40 0.38 0.43 0.41 0.61 0.55 -
P/RPS 0.45 0.14 0.17 0.29 0.56 0.21 0.24 52.11%
P/EPS 20.67 10.93 5.87 8.69 12.14 12.24 7.22 101.75%
EY 4.84 9.15 17.03 11.51 8.24 8.17 13.85 -50.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.38 0.36 0.41 0.54 0.47 -24.24%

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