[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -98.93%
YoY- 198.06%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 243,537 172,607 114,957 57,047 216,446 158,930 108,025 71.67%
PBT 8,992 2,989 4,529 2,516 4,101 6,462 3,304 94.57%
Tax 2,530 -2,508 -1,418 -842 76,173 -2,578 -1,451 -
NP 11,522 481 3,111 1,674 80,274 3,884 1,853 237.02%
-
NP to SH 9,362 -995 1,583 859 80,274 3,177 1,439 247.31%
-
Tax Rate -28.14% 83.91% 31.31% 33.47% -1,857.43% 39.89% 43.92% -
Total Cost 232,015 172,126 111,846 55,373 136,172 155,046 106,172 68.15%
-
Net Worth 350,057 264,604 283,620 296,006 280,079 205,570 204,189 43.10%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 350,057 264,604 283,620 296,006 280,079 205,570 204,189 43.10%
NOSH 134,637 109,340 109,930 116,081 109,405 109,930 109,779 14.53%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.73% 0.28% 2.71% 2.93% 37.09% 2.44% 1.72% -
ROE 2.67% -0.38% 0.56% 0.29% 28.66% 1.55% 0.70% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 180.88 157.86 104.57 49.14 197.84 144.57 98.40 49.89%
EPS 8.52 -0.91 1.44 0.74 -1.01 2.89 1.31 247.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.42 2.58 2.55 2.56 1.87 1.86 24.94%
Adjusted Per Share Value based on latest NOSH - 116,081
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 68.68 48.67 32.42 16.09 61.04 44.82 30.46 71.69%
EPS 2.64 -0.28 0.45 0.24 22.64 0.90 0.41 244.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9871 0.7462 0.7998 0.8347 0.7898 0.5797 0.5758 43.09%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.45 0.34 0.43 0.51 0.43 0.38 0.38 -
P/RPS 0.25 0.22 0.41 1.04 0.22 0.26 0.39 -25.59%
P/EPS 6.47 -37.36 29.86 68.92 0.59 13.15 28.99 -63.10%
EY 15.45 -2.68 3.35 1.45 170.63 7.61 3.45 170.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.14 0.17 0.20 0.17 0.20 0.20 -10.24%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 30/05/11 02/03/11 29/11/10 30/08/10 -
Price 0.45 0.55 0.405 0.44 0.42 0.35 0.35 -
P/RPS 0.25 0.35 0.39 0.90 0.21 0.24 0.36 -21.52%
P/EPS 6.47 -60.44 28.12 59.46 0.57 12.11 26.70 -61.03%
EY 15.45 -1.65 3.56 1.68 174.70 8.26 3.75 156.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.23 0.16 0.17 0.16 0.19 0.19 -7.12%

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