[MINHO] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -6.91%
YoY- -942.87%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 281,567 272,239 249,734 259,548 233,283 229,686 255,761 6.59%
PBT -7,711 -18,245 -17,399 -17,148 -15,584 1,551 6,728 -
Tax -4,726 -11,502 -8,057 -8,789 -8,618 -997 -3,890 13.81%
NP -12,437 -29,747 -25,456 -25,937 -24,202 554 2,838 -
-
NP to SH -12,437 -30,508 -26,373 -26,854 -25,119 -7,249 -4,809 88.08%
-
Tax Rate - - - - - 64.28% 57.82% -
Total Cost 294,004 301,986 275,190 285,485 257,485 229,132 252,923 10.52%
-
Net Worth 147,201 126,214 155,533 151,556 143,879 156,920 159,580 -5.22%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 147,201 126,214 155,533 151,556 143,879 156,920 159,580 -5.22%
NOSH 109,851 92,127 110,307 110,625 109,831 109,734 112,380 -1.50%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -4.42% -10.93% -10.19% -9.99% -10.37% 0.24% 1.11% -
ROE -8.45% -24.17% -16.96% -17.72% -17.46% -4.62% -3.01% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 256.31 295.50 226.40 234.62 212.40 209.31 227.58 8.22%
EPS -11.32 -33.12 -23.91 -24.27 -22.87 -6.61 -4.28 90.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.37 1.41 1.37 1.31 1.43 1.42 -3.78%
Adjusted Per Share Value based on latest NOSH - 110,625
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 78.93 76.32 70.01 72.76 65.40 64.39 71.70 6.59%
EPS -3.49 -8.55 -7.39 -7.53 -7.04 -2.03 -1.35 88.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4126 0.3538 0.436 0.4249 0.4033 0.4399 0.4474 -5.24%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.42 0.45 0.52 0.53 0.60 0.53 0.52 -
P/RPS 0.16 0.15 0.23 0.23 0.28 0.25 0.23 -21.43%
P/EPS -3.71 -1.36 -2.17 -2.18 -2.62 -8.02 -12.15 -54.55%
EY -26.96 -73.59 -45.98 -45.80 -38.12 -12.46 -8.23 120.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.37 0.39 0.46 0.37 0.37 -11.09%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 26/11/02 28/08/02 30/05/02 27/02/02 28/11/01 30/08/01 -
Price 0.44 0.42 0.54 0.54 0.60 0.60 0.65 -
P/RPS 0.17 0.14 0.24 0.23 0.28 0.29 0.29 -29.88%
P/EPS -3.89 -1.27 -2.26 -2.22 -2.62 -9.08 -15.19 -59.57%
EY -25.73 -78.85 -44.28 -44.95 -38.12 -11.01 -6.58 147.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.38 0.39 0.46 0.42 0.46 -19.81%

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