[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 56.33%
YoY- -3868.93%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 301,978 222,162 143,922 78,272 281,567 217,036 134,610 71.11%
PBT -24,164 -17,135 -12,731 -5,237 -7,712 453 2,793 -
Tax -9,505 -5,542 -3,428 -1,788 -8,376 -9,095 -2,254 160.33%
NP -33,669 -22,677 -16,159 -7,025 -16,088 -8,642 539 -
-
NP to SH -33,669 -22,677 -16,159 -7,025 -16,088 -6,433 539 -
-
Tax Rate - - - - - 2,007.73% 80.70% -
Total Cost 335,647 244,839 160,081 85,297 297,655 225,678 134,071 84.06%
-
Net Worth 119,746 148,323 146,101 147,085 147,169 111,984 155,099 -15.80%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 119,746 148,323 146,101 147,085 147,169 111,984 155,099 -15.80%
NOSH 109,859 109,869 109,850 109,765 109,827 81,740 109,999 -0.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -11.15% -10.21% -11.23% -8.98% -5.71% -3.98% 0.40% -
ROE -28.12% -15.29% -11.06% -4.78% -10.93% -5.74% 0.35% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 274.88 202.21 131.02 71.31 256.37 265.52 122.37 71.26%
EPS -30.65 -20.64 -14.71 -6.40 -14.64 -7.87 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.35 1.33 1.34 1.34 1.37 1.41 -15.72%
Adjusted Per Share Value based on latest NOSH - 109,765
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 85.16 62.65 40.59 22.07 79.40 61.20 37.96 71.11%
EPS -9.49 -6.39 -4.56 -1.98 -4.54 -1.81 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3377 0.4183 0.412 0.4148 0.415 0.3158 0.4374 -15.80%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.67 0.68 0.47 0.45 0.42 0.45 0.52 -
P/RPS 0.24 0.34 0.36 0.63 0.16 0.17 0.42 -31.06%
P/EPS -2.19 -3.29 -3.20 -7.03 -2.87 -5.72 106.12 -
EY -45.74 -30.35 -31.30 -14.22 -34.88 -17.49 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.35 0.34 0.31 0.33 0.37 39.43%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 30/05/03 28/02/03 26/11/02 28/08/02 -
Price 0.66 0.68 0.79 0.49 0.44 0.42 0.54 -
P/RPS 0.24 0.34 0.60 0.69 0.17 0.16 0.44 -33.16%
P/EPS -2.15 -3.29 -5.37 -7.66 -3.00 -5.34 110.20 -
EY -46.44 -30.35 -18.62 -13.06 -33.29 -18.74 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.59 0.37 0.33 0.31 0.38 36.97%

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