[MINHO] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 53.38%
YoY- -66.57%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 118,205 52,485 225,897 177,749 117,317 62,102 271,318 -42.61%
PBT 6,041 1,040 20,227 10,514 4,914 1,690 15,005 -45.56%
Tax -2,135 -859 -449 -3,931 -2,086 -1,088 2,454 -
NP 3,906 181 19,778 6,583 2,828 602 17,459 -63.24%
-
NP to SH 3,014 -19 16,681 2,293 1,495 -37 13,437 -63.18%
-
Tax Rate 35.34% 82.60% 2.22% 37.39% 42.45% 64.38% -16.35% -
Total Cost 114,299 52,304 206,119 171,166 114,489 61,500 253,859 -41.34%
-
Net Worth 319,000 273,600 316,477 301,710 301,198 336,700 299,942 4.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 319,000 273,600 316,477 301,710 301,198 336,700 299,942 4.20%
NOSH 109,999 95,000 109,888 109,712 109,926 123,333 109,869 0.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.30% 0.34% 8.76% 3.70% 2.41% 0.97% 6.43% -
ROE 0.94% -0.01% 5.27% 0.76% 0.50% -0.01% 4.48% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 107.46 55.25 205.57 162.01 106.72 50.35 246.95 -42.66%
EPS 2.74 -0.02 15.18 2.09 1.36 -0.03 12.23 -63.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.88 2.88 2.75 2.74 2.73 2.73 4.12%
Adjusted Per Share Value based on latest NOSH - 109,315
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.33 14.80 63.70 50.12 33.08 17.51 76.51 -42.62%
EPS 0.85 -0.01 4.70 0.65 0.42 -0.01 3.79 -63.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8996 0.7715 0.8925 0.8508 0.8494 0.9495 0.8458 4.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.07 1.04 0.71 0.73 0.56 0.525 0.50 -
P/RPS 1.00 1.88 0.35 0.45 0.52 1.04 0.20 193.26%
P/EPS 39.05 -5,200.00 4.68 34.93 41.18 -1,750.00 4.09 351.91%
EY 2.56 -0.02 21.38 2.86 2.43 -0.06 24.46 -77.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.25 0.27 0.20 0.19 0.18 61.87%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 -
Price 1.03 1.10 0.72 0.715 0.72 0.56 0.525 -
P/RPS 0.96 1.99 0.35 0.44 0.67 1.11 0.21 176.21%
P/EPS 37.59 -5,500.00 4.74 34.21 52.94 -1,866.67 4.29 326.71%
EY 2.66 -0.02 21.08 2.92 1.89 -0.05 23.30 -76.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.25 0.26 0.26 0.21 0.19 53.29%

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