[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -32.18%
YoY- 22.63%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 318,615 246,812 160,673 80,446 312,118 247,487 160,901 57.49%
PBT 10,629 14,739 10,882 6,376 14,641 15,578 11,637 -5.84%
Tax -3,407 -4,889 -3,247 -2,664 -9,168 -7,207 -5,710 -29.05%
NP 7,222 9,850 7,635 3,712 5,473 8,371 5,927 14.04%
-
NP to SH 4,024 7,103 5,435 3,712 5,473 8,371 5,927 -22.69%
-
Tax Rate 32.05% 33.17% 29.84% 41.78% 62.62% 46.26% 49.07% -
Total Cost 311,393 236,962 153,038 76,734 306,645 239,116 154,974 59.03%
-
Net Worth 129,799 109,785 130,694 109,933 125,164 128,531 126,223 1.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 129,799 109,785 130,694 109,933 125,164 128,531 126,223 1.87%
NOSH 109,999 109,785 109,827 109,933 109,793 109,855 109,759 0.14%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.27% 3.99% 4.75% 4.61% 1.75% 3.38% 3.68% -
ROE 3.10% 6.47% 4.16% 3.38% 4.37% 6.51% 4.70% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 289.65 224.81 146.30 73.18 284.28 225.28 146.59 57.26%
EPS 3.66 6.47 4.95 3.38 4.98 7.62 5.40 -22.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.00 1.19 1.00 1.14 1.17 1.15 1.72%
Adjusted Per Share Value based on latest NOSH - 109,933
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 89.32 69.19 45.04 22.55 87.50 69.38 45.11 57.48%
EPS 1.13 1.99 1.52 1.04 1.53 2.35 1.66 -22.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3639 0.3078 0.3664 0.3082 0.3509 0.3603 0.3538 1.88%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.36 0.37 0.42 0.53 0.62 0.59 0.52 -
P/RPS 0.12 0.16 0.29 0.72 0.22 0.26 0.35 -50.91%
P/EPS 9.84 5.72 8.49 15.70 12.44 7.74 9.63 1.44%
EY 10.16 17.49 11.78 6.37 8.04 12.92 10.38 -1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.35 0.53 0.54 0.50 0.45 -21.94%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 30/05/05 28/02/05 29/11/04 27/08/04 -
Price 0.40 0.38 0.43 0.41 0.61 0.55 0.46 -
P/RPS 0.14 0.17 0.29 0.56 0.21 0.24 0.31 -41.05%
P/EPS 10.93 5.87 8.69 12.14 12.24 7.22 8.52 18.01%
EY 9.15 17.03 11.51 8.24 8.17 13.85 11.74 -15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.36 0.41 0.54 0.47 0.40 -10.24%

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