[MINHO] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -47.91%
YoY- -66.44%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 65,720 52,485 48,148 60,432 55,215 62,102 62,108 3.85%
PBT 5,001 1,040 9,713 5,600 3,224 1,690 475 382.44%
Tax -1,276 -859 4,202 -1,845 -998 -1,088 6,356 -
NP 3,725 181 13,915 3,755 2,226 602 6,831 -33.32%
-
NP to SH 3,033 -19 14,388 798 1,532 -37 6,578 -40.40%
-
Tax Rate 25.51% 82.60% -43.26% 32.95% 30.96% 64.38% -1,338.11% -
Total Cost 61,995 52,304 34,233 56,677 52,989 61,500 55,277 7.96%
-
Net Worth 318,684 273,600 316,316 300,616 301,991 336,700 299,798 4.16%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 318,684 273,600 316,316 300,616 301,991 336,700 299,798 4.16%
NOSH 109,891 95,000 109,832 109,315 110,215 123,333 109,816 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.67% 0.34% 28.90% 6.21% 4.03% 0.97% 11.00% -
ROE 0.95% -0.01% 4.55% 0.27% 0.51% -0.01% 2.19% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 59.80 55.25 43.84 55.28 50.10 50.35 56.56 3.79%
EPS 2.76 -0.02 13.10 0.73 1.39 -0.03 5.99 -40.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.88 2.88 2.75 2.74 2.73 2.73 4.12%
Adjusted Per Share Value based on latest NOSH - 109,315
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.53 14.80 13.58 17.04 15.57 17.51 17.51 3.85%
EPS 0.86 -0.01 4.06 0.23 0.43 -0.01 1.85 -40.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8987 0.7715 0.892 0.8477 0.8516 0.9495 0.8454 4.17%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.07 1.04 0.71 0.73 0.56 0.525 0.50 -
P/RPS 1.79 1.88 1.62 1.32 1.12 1.04 0.88 60.74%
P/EPS 38.77 -5,200.00 5.42 100.00 40.29 -1,750.00 8.35 179.10%
EY 2.58 -0.02 18.45 1.00 2.48 -0.06 11.98 -64.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.25 0.27 0.20 0.19 0.18 61.87%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 -
Price 1.03 1.10 0.72 0.715 0.72 0.56 0.525 -
P/RPS 1.72 1.99 1.64 1.29 1.44 1.11 0.93 50.84%
P/EPS 37.32 -5,500.00 5.50 97.95 51.80 -1,866.67 8.76 163.49%
EY 2.68 -0.02 18.19 1.02 1.93 -0.05 11.41 -62.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.25 0.26 0.26 0.21 0.19 53.29%

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