[MINHO] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
02-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4402.73%
YoY- 108422.85%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 57,650 57,910 57,047 57,516 50,905 52,294 55,731 2.28%
PBT -1,540 2,013 2,516 -2,361 3,158 3,045 259 -
Tax -1,090 -576 -842 78,751 -1,127 -751 -700 34.30%
NP -2,630 1,437 1,674 76,390 2,031 2,294 -441 228.50%
-
NP to SH -2,578 724 859 75,826 1,684 2,369 -876 105.22%
-
Tax Rate - 28.61% 33.47% - 35.69% 24.66% 270.27% -
Total Cost 60,280 56,473 55,373 -18,874 48,874 50,000 56,172 4.81%
-
Net Worth 265,479 283,018 296,006 281,074 205,822 203,997 200,385 20.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 265,479 283,018 296,006 281,074 205,822 203,997 200,385 20.60%
NOSH 109,702 109,696 116,081 109,794 110,065 109,675 109,499 0.12%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -4.56% 2.48% 2.93% 132.82% 3.99% 4.39% -0.79% -
ROE -0.97% 0.26% 0.29% 26.98% 0.82% 1.16% -0.44% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 52.55 52.79 49.14 52.38 46.25 47.68 50.90 2.14%
EPS -2.35 0.66 0.74 -3.90 1.53 2.16 -0.80 104.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.58 2.55 2.56 1.87 1.86 1.83 20.45%
Adjusted Per Share Value based on latest NOSH - 109,794
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.26 16.33 16.09 16.22 14.35 14.75 15.72 2.27%
EPS -0.73 0.20 0.24 21.38 0.47 0.67 -0.25 104.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7486 0.7981 0.8347 0.7926 0.5804 0.5753 0.5651 20.59%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.34 0.43 0.51 0.43 0.38 0.38 0.42 -
P/RPS 0.65 0.81 1.04 0.82 0.82 0.80 0.83 -15.02%
P/EPS -14.47 65.15 68.92 0.62 24.84 17.59 -52.50 -57.61%
EY -6.91 1.53 1.45 160.61 4.03 5.68 -1.90 136.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.20 0.17 0.20 0.20 0.23 -28.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 30/05/11 02/03/11 29/11/10 30/08/10 27/05/10 -
Price 0.55 0.405 0.44 0.42 0.35 0.35 0.31 -
P/RPS 1.05 0.77 0.90 0.80 0.76 0.73 0.61 43.58%
P/EPS -23.40 61.36 59.46 0.61 22.88 16.20 -38.75 -28.53%
EY -4.27 1.63 1.68 164.43 4.37 6.17 -2.58 39.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.16 0.17 0.16 0.19 0.19 0.17 22.30%

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