[MINHO] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 569.81%
YoY- 183.07%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 62,102 271,318 209,210 137,003 65,002 243,537 172,607 -49.38%
PBT 1,690 15,005 14,530 9,831 2,624 8,992 2,989 -31.59%
Tax -1,088 2,454 -3,902 -2,798 -704 2,530 -2,508 -42.66%
NP 602 17,459 10,628 7,033 1,920 11,522 481 16.12%
-
NP to SH -37 13,437 6,859 4,481 669 9,362 -995 -88.83%
-
Tax Rate 64.38% -16.35% 26.85% 28.46% 26.83% -28.14% 83.91% -
Total Cost 61,500 253,859 198,582 129,970 63,082 232,015 172,126 -49.61%
-
Net Worth 336,700 299,942 293,486 289,947 286,244 350,057 264,604 17.40%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 336,700 299,942 293,486 289,947 286,244 350,057 264,604 17.40%
NOSH 123,333 109,869 109,919 109,828 109,672 134,637 109,340 8.35%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.97% 6.43% 5.08% 5.13% 2.95% 4.73% 0.28% -
ROE -0.01% 4.48% 2.34% 1.55% 0.23% 2.67% -0.38% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 50.35 246.95 190.33 124.74 59.27 180.88 157.86 -53.28%
EPS -0.03 12.23 6.24 4.08 0.61 8.52 -0.91 -89.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.73 2.67 2.64 2.61 2.60 2.42 8.35%
Adjusted Per Share Value based on latest NOSH - 109,855
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.41 76.06 58.65 38.41 18.22 68.27 48.39 -49.38%
EPS -0.01 3.77 1.92 1.26 0.19 2.62 -0.28 -89.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9439 0.8408 0.8227 0.8128 0.8024 0.9813 0.7418 17.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.525 0.50 0.60 0.40 0.41 0.45 0.34 -
P/RPS 1.04 0.20 0.32 0.32 0.69 0.25 0.22 181.40%
P/EPS -1,750.00 4.09 9.62 9.80 67.21 6.47 -37.36 1196.39%
EY -0.06 24.46 10.40 10.20 1.49 15.45 -2.68 -92.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 0.22 0.15 0.16 0.17 0.14 22.55%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 29/11/12 30/08/12 30/05/12 28/02/12 29/11/11 -
Price 0.56 0.525 0.56 0.47 0.38 0.45 0.55 -
P/RPS 1.11 0.21 0.29 0.38 0.64 0.25 0.35 115.70%
P/EPS -1,866.67 4.29 8.97 11.52 62.30 6.47 -60.44 882.32%
EY -0.05 23.30 11.14 8.68 1.61 15.45 -1.65 -90.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.21 0.18 0.15 0.17 0.23 -5.87%

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