[MINHO] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -100.56%
YoY- -105.53%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 48,148 60,432 55,215 62,102 62,108 72,207 72,001 -23.47%
PBT 9,713 5,600 3,224 1,690 475 4,699 7,207 21.94%
Tax 4,202 -1,845 -998 -1,088 6,356 -1,104 -2,094 -
NP 13,915 3,755 2,226 602 6,831 3,595 5,113 94.57%
-
NP to SH 14,388 798 1,532 -37 6,578 2,378 3,812 141.83%
-
Tax Rate -43.26% 32.95% 30.96% 64.38% -1,338.11% 23.49% 29.06% -
Total Cost 34,233 56,677 52,989 61,500 55,277 68,612 66,888 -35.93%
-
Net Worth 316,316 300,616 301,991 336,700 299,798 293,947 290,019 5.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 316,316 300,616 301,991 336,700 299,798 293,947 290,019 5.94%
NOSH 109,832 109,315 110,215 123,333 109,816 110,092 109,855 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 28.90% 6.21% 4.03% 0.97% 11.00% 4.98% 7.10% -
ROE 4.55% 0.27% 0.51% -0.01% 2.19% 0.81% 1.31% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.84 55.28 50.10 50.35 56.56 65.59 65.54 -23.45%
EPS 13.10 0.73 1.39 -0.03 5.99 2.16 3.47 141.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.75 2.74 2.73 2.73 2.67 2.64 5.95%
Adjusted Per Share Value based on latest NOSH - 123,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.50 16.94 15.48 17.41 17.41 20.24 20.18 -23.45%
EPS 4.03 0.22 0.43 -0.01 1.84 0.67 1.07 141.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8867 0.8427 0.8466 0.9439 0.8404 0.824 0.813 5.93%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.71 0.73 0.56 0.525 0.50 0.60 0.40 -
P/RPS 1.62 1.32 1.12 1.04 0.88 0.91 0.61 91.43%
P/EPS 5.42 100.00 40.29 -1,750.00 8.35 27.78 11.53 -39.45%
EY 18.45 1.00 2.48 -0.06 11.98 3.60 8.68 65.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.20 0.19 0.18 0.22 0.15 40.44%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 29/11/12 30/08/12 -
Price 0.72 0.715 0.72 0.56 0.525 0.56 0.47 -
P/RPS 1.64 1.29 1.44 1.11 0.93 0.85 0.72 72.85%
P/EPS 5.50 97.95 51.80 -1,866.67 8.76 25.93 13.54 -45.06%
EY 18.19 1.02 1.93 -0.05 11.41 3.86 7.38 82.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.26 0.21 0.19 0.21 0.18 24.40%

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