[MINHO] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 77.37%
YoY- 91.3%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 311,890 311,704 312,118 327,303 318,957 304,566 301,978 2.17%
PBT 13,886 15,289 14,641 8,549 204 -13,199 -24,164 -
Tax -7,444 -9,131 -9,168 -11,170 -11,787 -10,418 -9,505 -15.04%
NP 6,442 6,158 5,473 -2,621 -11,583 -23,617 -33,669 -
-
NP to SH 4,981 6,158 5,473 -2,621 -11,583 -23,617 -33,669 -
-
Tax Rate 53.61% 59.72% 62.62% 130.66% 5,777.94% - - -
Total Cost 305,448 305,546 306,645 329,924 330,540 328,183 335,647 -6.09%
-
Net Worth 130,456 109,933 125,358 128,805 126,325 122,834 147,179 -7.73%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 130,456 109,933 125,358 128,805 126,325 122,834 147,179 -7.73%
NOSH 109,627 109,933 109,964 110,090 109,848 109,673 109,835 -0.12%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.07% 1.98% 1.75% -0.80% -3.63% -7.75% -11.15% -
ROE 3.82% 5.60% 4.37% -2.03% -9.17% -19.23% -22.88% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 284.50 283.54 283.84 297.30 290.36 277.70 274.94 2.30%
EPS 4.54 5.60 4.98 -2.38 -10.54 -21.53 -30.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.00 1.14 1.17 1.15 1.12 1.34 -7.61%
Adjusted Per Share Value based on latest NOSH - 110,090
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 87.43 87.38 87.50 91.75 89.41 85.38 84.65 2.17%
EPS 1.40 1.73 1.53 -0.73 -3.25 -6.62 -9.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3657 0.3082 0.3514 0.3611 0.3541 0.3443 0.4126 -7.73%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.42 0.53 0.62 0.59 0.52 0.63 0.67 -
P/RPS 0.15 0.19 0.22 0.20 0.18 0.23 0.24 -26.92%
P/EPS 9.24 9.46 12.46 -24.78 -4.93 -2.93 -2.19 -
EY 10.82 10.57 8.03 -4.04 -20.28 -34.18 -45.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.53 0.54 0.50 0.45 0.56 0.50 -21.17%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.43 0.41 0.61 0.55 0.46 0.58 0.66 -
P/RPS 0.15 0.14 0.21 0.18 0.16 0.21 0.24 -26.92%
P/EPS 9.46 7.32 12.26 -23.10 -4.36 -2.69 -2.15 -
EY 10.57 13.66 8.16 -4.33 -22.92 -37.13 -46.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.54 0.47 0.40 0.52 0.49 -18.59%

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