[MINHO] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 84.28%
YoY- 10.01%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 65,002 243,537 172,607 114,957 57,047 216,446 158,930 -44.87%
PBT 2,624 8,992 2,989 4,529 2,516 4,101 6,462 -45.13%
Tax -704 2,530 -2,508 -1,418 -842 76,173 -2,578 -57.87%
NP 1,920 11,522 481 3,111 1,674 80,274 3,884 -37.45%
-
NP to SH 669 9,362 -995 1,583 859 80,274 3,177 -64.57%
-
Tax Rate 26.83% -28.14% 83.91% 31.31% 33.47% -1,857.43% 39.89% -
Total Cost 63,082 232,015 172,126 111,846 55,373 136,172 155,046 -45.06%
-
Net Worth 286,244 350,057 264,604 283,620 296,006 280,079 205,570 24.67%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 286,244 350,057 264,604 283,620 296,006 280,079 205,570 24.67%
NOSH 109,672 134,637 109,340 109,930 116,081 109,405 109,930 -0.15%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.95% 4.73% 0.28% 2.71% 2.93% 37.09% 2.44% -
ROE 0.23% 2.67% -0.38% 0.56% 0.29% 28.66% 1.55% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 59.27 180.88 157.86 104.57 49.14 197.84 144.57 -44.78%
EPS 0.61 8.52 -0.91 1.44 0.74 -1.01 2.89 -64.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.60 2.42 2.58 2.55 2.56 1.87 24.86%
Adjusted Per Share Value based on latest NOSH - 109,696
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.22 68.27 48.39 32.23 15.99 60.68 44.55 -44.87%
EPS 0.19 2.62 -0.28 0.44 0.24 22.50 0.89 -64.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8024 0.9813 0.7418 0.7951 0.8298 0.7851 0.5763 24.66%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.41 0.45 0.34 0.43 0.51 0.43 0.38 -
P/RPS 0.69 0.25 0.22 0.41 1.04 0.22 0.26 91.56%
P/EPS 67.21 6.47 -37.36 29.86 68.92 0.59 13.15 196.42%
EY 1.49 15.45 -2.68 3.35 1.45 170.63 7.61 -66.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.14 0.17 0.20 0.17 0.20 -13.81%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 29/11/11 26/08/11 30/05/11 02/03/11 29/11/10 -
Price 0.38 0.45 0.55 0.405 0.44 0.42 0.35 -
P/RPS 0.64 0.25 0.35 0.39 0.90 0.21 0.24 92.18%
P/EPS 62.30 6.47 -60.44 28.12 59.46 0.57 12.11 197.71%
EY 1.61 15.45 -1.65 3.56 1.68 174.70 8.26 -66.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.23 0.16 0.17 0.16 0.19 -14.56%

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