[MINHO] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -13.26%
YoY- -68.57%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 92,243 362,733 280,958 181,782 90,624 318,615 246,812 -48.14%
PBT 8,740 23,800 18,290 6,652 4,560 10,629 14,739 -29.44%
Tax -2,559 -4,050 -5,724 -2,820 -1,615 -3,407 -4,889 -35.07%
NP 6,181 19,750 12,566 3,832 2,945 7,222 9,850 -26.72%
-
NP to SH 5,142 15,388 9,190 1,708 1,969 4,024 7,103 -19.39%
-
Tax Rate 29.28% 17.02% 31.30% 42.39% 35.42% 32.05% 33.17% -
Total Cost 86,062 342,983 268,392 177,950 87,679 311,393 236,962 -49.12%
-
Net Worth 169,883 144,983 138,344 146,557 130,900 129,799 109,785 33.81%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 169,883 144,983 138,344 146,557 130,900 129,799 109,785 33.81%
NOSH 124,914 109,835 109,796 110,193 110,000 109,999 109,785 8.99%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.70% 5.44% 4.47% 2.11% 3.25% 2.27% 3.99% -
ROE 3.03% 10.61% 6.64% 1.17% 1.50% 3.10% 6.47% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 73.84 330.25 255.89 164.97 82.39 289.65 224.81 -52.42%
EPS 4.68 14.01 8.37 1.55 1.79 3.66 6.47 -19.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.32 1.26 1.33 1.19 1.18 1.00 22.77%
Adjusted Per Share Value based on latest NOSH - 108,750
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 25.86 101.68 78.76 50.96 25.40 89.32 69.19 -48.14%
EPS 1.44 4.31 2.58 0.48 0.55 1.13 1.99 -19.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4762 0.4064 0.3878 0.4108 0.367 0.3639 0.3078 33.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.62 0.50 0.33 0.33 0.36 0.36 0.37 -
P/RPS 0.84 0.15 0.13 0.20 0.44 0.12 0.16 202.37%
P/EPS 15.06 3.57 3.94 21.29 20.11 9.84 5.72 90.78%
EY 6.64 28.02 25.36 4.70 4.97 10.16 17.49 -47.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.26 0.25 0.30 0.31 0.37 15.63%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 13/12/06 29/08/06 22/06/06 27/02/06 29/11/05 -
Price 0.68 0.68 0.47 0.37 0.37 0.40 0.38 -
P/RPS 0.92 0.21 0.18 0.22 0.45 0.14 0.17 208.55%
P/EPS 16.52 4.85 5.62 23.87 20.67 10.93 5.87 99.45%
EY 6.05 20.60 17.81 4.19 4.84 9.15 17.03 -49.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.37 0.28 0.31 0.34 0.38 20.09%

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