[MINHO] QoQ 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- -98.87%
YoY- 198.06%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 70,930 57,650 57,910 57,047 57,516 50,905 52,294 22.46%
PBT 6,003 -1,540 2,013 2,516 -2,361 3,158 3,045 57.03%
Tax 5,038 -1,090 -576 -842 78,751 -1,127 -751 -
NP 11,041 -2,630 1,437 1,674 76,390 2,031 2,294 184.24%
-
NP to SH 10,357 -2,578 724 859 75,826 1,684 2,369 166.65%
-
Tax Rate -83.92% - 28.61% 33.47% - 35.69% 24.66% -
Total Cost 59,889 60,280 56,473 55,373 -18,874 48,874 50,000 12.74%
-
Net Worth 274,765 265,479 283,018 296,006 281,074 205,822 203,997 21.89%
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 274,765 265,479 283,018 296,006 281,074 205,822 203,997 21.89%
NOSH 109,906 109,702 109,696 116,081 109,794 110,065 109,675 0.13%
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 15.57% -4.56% 2.48% 2.93% 132.82% 3.99% 4.39% -
ROE 3.77% -0.97% 0.26% 0.29% 26.98% 0.82% 1.16% -
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 64.54 52.55 52.79 49.14 52.38 46.25 47.68 22.29%
EPS 9.43 -2.35 0.66 0.74 -3.90 1.53 2.16 166.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.42 2.58 2.55 2.56 1.87 1.86 21.72%
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 20.00 16.26 16.33 16.09 16.22 14.35 14.75 22.43%
EPS 2.92 -0.73 0.20 0.24 21.38 0.47 0.67 166.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7748 0.7486 0.7981 0.8347 0.7926 0.5804 0.5753 21.88%
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 0.70 0.65 0.81 1.04 0.82 0.82 0.80 -8.49%
P/EPS 4.78 -14.47 65.15 68.92 0.62 24.84 17.59 -57.94%
EY 20.94 -6.91 1.53 1.45 160.61 4.03 5.68 138.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.17 0.20 0.17 0.20 0.20 -6.76%
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 0.70 1.05 0.77 0.90 0.80 0.76 0.73 -2.75%
P/EPS 4.78 -23.40 61.36 59.46 0.61 22.88 16.20 -55.58%
EY 20.94 -4.27 1.63 1.68 164.43 4.37 6.17 125.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.16 0.17 0.16 0.19 0.19 -3.53%

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