[MINHO] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 228.09%
YoY- 22.63%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 71,803 86,139 80,227 80,446 64,631 86,586 80,041 -6.96%
PBT -4,110 3,855 4,506 6,376 -937 3,941 5,909 -
Tax -1,482 -1,642 -1,322 -2,664 -1,961 -1,497 -3,009 -37.55%
NP -5,592 2,213 3,184 3,712 -2,898 2,444 2,900 -
-
NP to SH 3,209 1,666 1,723 3,712 -2,898 2,444 2,900 6.96%
-
Tax Rate - 42.59% 29.34% 41.78% - 37.99% 50.92% -
Total Cost 77,395 83,926 77,043 76,734 67,529 84,142 77,141 0.21%
-
Net Worth 128,618 109,647 130,456 109,933 125,358 128,805 126,325 1.20%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 128,618 109,647 130,456 109,933 125,358 128,805 126,325 1.20%
NOSH 109,930 109,647 109,627 109,933 109,964 110,090 109,848 0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -7.79% 2.57% 3.97% 4.61% -4.48% 2.82% 3.62% -
ROE 2.49% 1.52% 1.32% 3.38% -2.31% 1.90% 2.30% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 65.32 78.56 73.18 73.18 58.77 78.65 72.86 -7.00%
EPS 2.92 1.52 1.57 3.38 -2.64 2.22 2.64 6.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.00 1.19 1.00 1.14 1.17 1.15 1.15%
Adjusted Per Share Value based on latest NOSH - 109,933
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.25 24.29 22.62 22.69 18.23 24.42 22.57 -6.95%
EPS 0.90 0.47 0.49 1.05 -0.82 0.69 0.82 6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3627 0.3092 0.3679 0.31 0.3535 0.3632 0.3562 1.20%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.36 0.37 0.42 0.53 0.62 0.59 0.52 -
P/RPS 0.55 0.47 0.57 0.72 1.05 0.75 0.71 -15.61%
P/EPS 12.33 24.35 26.72 15.70 -23.53 26.58 19.70 -26.76%
EY 8.11 4.11 3.74 6.37 -4.25 3.76 5.08 36.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.35 0.53 0.54 0.50 0.45 -21.94%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 30/05/05 28/02/05 29/11/04 27/08/04 -
Price 0.40 0.38 0.43 0.41 0.61 0.55 0.46 -
P/RPS 0.61 0.48 0.59 0.56 1.04 0.70 0.63 -2.12%
P/EPS 13.70 25.01 27.36 12.14 -23.15 24.77 17.42 -14.76%
EY 7.30 4.00 3.66 8.24 -4.32 4.04 5.74 17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.36 0.41 0.54 0.47 0.40 -10.24%

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