[MINHO] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 95.82%
YoY- 489.52%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 79,595 341,587 273,120 173,866 92,243 362,733 280,958 -56.83%
PBT 4,070 17,965 21,585 16,759 8,740 23,800 18,290 -63.24%
Tax -1,482 -4,631 -6,304 -5,332 -2,559 -4,050 -5,724 -59.34%
NP 2,588 13,334 15,281 11,427 6,181 19,750 12,566 -65.09%
-
NP to SH 1,705 11,239 13,762 10,069 5,142 15,388 9,190 -67.43%
-
Tax Rate 36.41% 25.78% 29.21% 31.82% 29.28% 17.02% 31.30% -
Total Cost 77,007 328,253 257,839 162,439 86,062 342,983 268,392 -56.46%
-
Net Worth 156,199 157,104 159,256 154,823 169,883 144,983 138,344 8.42%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 156,199 157,104 159,256 154,823 169,883 144,983 138,344 8.42%
NOSH 110,000 109,863 109,832 109,803 124,914 109,835 109,796 0.12%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.25% 3.90% 5.59% 6.57% 6.70% 5.44% 4.47% -
ROE 1.09% 7.15% 8.64% 6.50% 3.03% 10.61% 6.64% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 72.36 310.92 248.67 158.34 73.84 330.25 255.89 -56.88%
EPS 1.55 10.23 12.53 9.17 4.68 14.01 8.37 -67.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.43 1.45 1.41 1.36 1.32 1.26 8.28%
Adjusted Per Share Value based on latest NOSH - 109,933
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 22.45 96.33 77.02 49.03 26.01 102.29 79.23 -56.82%
EPS 0.48 3.17 3.88 2.84 1.45 4.34 2.59 -67.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4405 0.443 0.4491 0.4366 0.4791 0.4088 0.3901 8.42%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.52 0.57 0.75 0.91 0.62 0.50 0.33 -
P/RPS 0.72 0.18 0.30 0.57 0.84 0.15 0.13 212.70%
P/EPS 33.55 5.57 5.99 9.92 15.06 3.57 3.94 316.45%
EY 2.98 17.95 16.71 10.08 6.64 28.02 25.36 -75.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.52 0.65 0.46 0.38 0.26 26.49%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 05/12/07 28/08/07 30/05/07 27/02/07 13/12/06 -
Price 0.43 0.44 0.60 0.78 0.68 0.68 0.47 -
P/RPS 0.59 0.14 0.24 0.49 0.92 0.21 0.18 120.49%
P/EPS 27.74 4.30 4.79 8.51 16.52 4.85 5.62 189.61%
EY 3.60 23.25 20.88 11.76 6.05 20.60 17.81 -65.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.41 0.55 0.50 0.52 0.37 -13.03%

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