[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -84.83%
YoY- -66.84%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 268,470 209,002 138,891 79,595 341,587 273,120 173,866 33.41%
PBT 7,259 8,619 3,308 4,070 17,965 21,585 16,759 -42.60%
Tax 9,063 -3,218 -1,689 -1,482 -4,631 -6,304 -5,332 -
NP 16,322 5,401 1,619 2,588 13,334 15,281 11,427 26.69%
-
NP to SH 13,344 2,740 237 1,705 11,239 13,762 10,069 20.54%
-
Tax Rate -124.85% 37.34% 51.06% 36.41% 25.78% 29.21% 31.82% -
Total Cost 252,148 203,601 137,272 77,007 328,253 257,839 162,439 33.88%
-
Net Worth 166,937 156,257 150,818 156,199 157,104 159,256 154,823 5.12%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 166,937 156,257 150,818 156,199 157,104 159,256 154,823 5.12%
NOSH 109,827 110,040 107,727 110,000 109,863 109,832 109,803 0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.08% 2.58% 1.17% 3.25% 3.90% 5.59% 6.57% -
ROE 7.99% 1.75% 0.16% 1.09% 7.15% 8.64% 6.50% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 244.45 189.93 128.93 72.36 310.92 248.67 158.34 33.40%
EPS 12.15 2.49 0.22 1.55 10.23 12.53 9.17 20.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.42 1.40 1.42 1.43 1.45 1.41 5.11%
Adjusted Per Share Value based on latest NOSH - 110,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 75.26 58.59 38.94 22.31 95.76 76.56 48.74 33.41%
EPS 3.74 0.77 0.07 0.48 3.15 3.86 2.82 20.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.468 0.438 0.4228 0.4379 0.4404 0.4464 0.434 5.13%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.38 0.43 0.52 0.57 0.75 0.91 -
P/RPS 0.13 0.20 0.33 0.72 0.18 0.30 0.57 -62.50%
P/EPS 2.72 15.26 195.45 33.55 5.57 5.99 9.92 -57.62%
EY 36.82 6.55 0.51 2.98 17.95 16.71 10.08 136.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.31 0.37 0.40 0.52 0.65 -51.27%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 26/08/08 28/05/08 29/02/08 05/12/07 28/08/07 -
Price 0.21 0.28 0.45 0.43 0.44 0.60 0.78 -
P/RPS 0.09 0.15 0.35 0.59 0.14 0.24 0.49 -67.52%
P/EPS 1.73 11.24 204.55 27.74 4.30 4.79 8.51 -65.25%
EY 57.86 8.89 0.49 3.60 23.25 20.88 11.76 187.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.32 0.30 0.31 0.41 0.55 -59.66%

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