[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 108.99%
YoY- 143.09%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 312,118 247,487 160,901 80,860 301,978 222,162 143,922 67.15%
PBT 14,641 15,578 11,637 5,728 -24,164 -17,135 -12,731 -
Tax -9,168 -7,207 -5,710 -2,701 -9,505 -5,542 -3,428 92.10%
NP 5,473 8,371 5,927 3,027 -33,669 -22,677 -16,159 -
-
NP to SH 5,473 8,371 5,927 3,027 -33,669 -22,677 -16,159 -
-
Tax Rate 62.62% 46.26% 49.07% 47.15% - - - -
Total Cost 306,645 239,116 154,974 77,833 335,647 244,839 160,081 53.93%
-
Net Worth 125,164 128,531 126,223 122,834 119,746 148,323 146,101 -9.75%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 125,164 128,531 126,223 122,834 119,746 148,323 146,101 -9.75%
NOSH 109,793 109,855 109,759 109,673 109,859 109,869 109,850 -0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.75% 3.38% 3.68% 3.74% -11.15% -10.21% -11.23% -
ROE 4.37% 6.51% 4.70% 2.46% -28.12% -15.29% -11.06% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 284.28 225.28 146.59 73.73 274.88 202.21 131.02 67.20%
EPS 4.98 7.62 5.40 2.76 -30.65 -20.64 -14.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.17 1.15 1.12 1.09 1.35 1.33 -9.72%
Adjusted Per Share Value based on latest NOSH - 109,673
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 88.02 69.79 45.37 22.80 85.16 62.65 40.59 67.14%
EPS 1.54 2.36 1.67 0.85 -9.49 -6.39 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.353 0.3625 0.3559 0.3464 0.3377 0.4183 0.412 -9.74%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.62 0.59 0.52 0.63 0.67 0.68 0.47 -
P/RPS 0.22 0.26 0.35 0.85 0.24 0.34 0.36 -27.87%
P/EPS 12.44 7.74 9.63 22.83 -2.19 -3.29 -3.20 -
EY 8.04 12.92 10.38 4.38 -45.74 -30.35 -31.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.45 0.56 0.61 0.50 0.35 33.34%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 21/11/03 28/08/03 -
Price 0.61 0.55 0.46 0.58 0.66 0.68 0.79 -
P/RPS 0.21 0.24 0.31 0.79 0.24 0.34 0.60 -50.17%
P/EPS 12.24 7.22 8.52 21.01 -2.15 -3.29 -5.37 -
EY 8.17 13.85 11.74 4.76 -46.44 -30.35 -18.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.40 0.52 0.61 0.50 0.59 -5.70%

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