[MINHO] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 241.49%
YoY- -43.79%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 43,480 53,969 59,486 70,111 59,926 79,595 81,775 -34.39%
PBT -425 2,221 -1,360 4,897 -763 4,070 5,510 -
Tax 0 -1,430 12,281 -1,539 -206 -1,482 1,674 -
NP -425 791 10,921 3,358 -969 2,588 7,184 -
-
NP to SH -652 965 10,604 2,077 -1,468 1,705 6,198 -
-
Tax Rate - 64.39% - 31.43% - 36.41% -30.38% -
Total Cost 43,905 53,178 48,565 66,753 60,895 77,007 74,591 -29.78%
-
Net Worth 201,125 200,676 167,026 156,049 153,373 156,199 156,864 18.03%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 201,125 200,676 167,026 156,049 153,373 156,199 156,864 18.03%
NOSH 110,508 109,659 109,886 109,894 109,552 110,000 109,695 0.49%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -0.98% 1.47% 18.36% 4.79% -1.62% 3.25% 8.79% -
ROE -0.32% 0.48% 6.35% 1.33% -0.96% 1.09% 3.95% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 39.35 49.22 54.13 63.80 54.70 72.36 74.55 -34.71%
EPS -0.59 0.88 9.65 1.89 -1.34 1.55 5.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.83 1.52 1.42 1.40 1.42 1.43 17.45%
Adjusted Per Share Value based on latest NOSH - 109,894
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.19 15.13 16.68 19.65 16.80 22.31 22.92 -34.38%
EPS -0.18 0.27 2.97 0.58 -0.41 0.48 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5638 0.5626 0.4682 0.4375 0.4299 0.4379 0.4397 18.04%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.35 0.22 0.33 0.38 0.43 0.52 0.57 -
P/RPS 0.89 0.45 0.61 0.60 0.79 0.72 0.76 11.11%
P/EPS -59.32 25.00 3.42 20.11 -32.09 33.55 10.09 -
EY -1.69 4.00 29.24 4.97 -3.12 2.98 9.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.12 0.22 0.27 0.31 0.37 0.40 -39.14%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 27/02/09 28/11/08 26/08/08 28/05/08 29/02/08 -
Price 0.36 0.33 0.21 0.28 0.45 0.43 0.44 -
P/RPS 0.91 0.67 0.39 0.44 0.82 0.59 0.59 33.52%
P/EPS -61.02 37.50 2.18 14.81 -33.58 27.74 7.79 -
EY -1.64 2.67 45.95 6.75 -2.98 3.60 12.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.14 0.20 0.32 0.30 0.31 -25.35%

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