[MINHO] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 29.86%
YoY- -22.46%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 312,118 327,303 318,957 304,566 301,978 286,693 290,879 4.78%
PBT 14,641 8,549 204 -13,199 -24,164 -25,300 -23,235 -
Tax -9,168 -11,170 -11,787 -10,418 -9,505 -4,823 -5,901 33.96%
NP 5,473 -2,621 -11,583 -23,617 -33,669 -30,123 -29,136 -
-
NP to SH 5,473 -2,621 -11,583 -23,617 -33,669 -30,123 -29,136 -
-
Tax Rate 62.62% 130.66% 5,777.94% - - - - -
Total Cost 306,645 329,924 330,540 328,183 335,647 316,816 320,015 -2.79%
-
Net Worth 125,358 128,805 126,325 122,834 147,179 148,386 146,187 -9.69%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 125,358 128,805 126,325 122,834 147,179 148,386 146,187 -9.69%
NOSH 109,964 110,090 109,848 109,673 109,835 109,915 109,915 0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.75% -0.80% -3.63% -7.75% -11.15% -10.51% -10.02% -
ROE 4.37% -2.03% -9.17% -19.23% -22.88% -20.30% -19.93% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 283.84 297.30 290.36 277.70 274.94 260.83 264.64 4.75%
EPS 4.98 -2.38 -10.54 -21.53 -30.65 -27.41 -26.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.17 1.15 1.12 1.34 1.35 1.33 -9.72%
Adjusted Per Share Value based on latest NOSH - 109,673
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 87.50 91.75 89.41 85.38 84.65 80.37 81.54 4.79%
EPS 1.53 -0.73 -3.25 -6.62 -9.44 -8.44 -8.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3514 0.3611 0.3541 0.3443 0.4126 0.416 0.4098 -9.69%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.62 0.59 0.52 0.63 0.67 0.68 0.47 -
P/RPS 0.22 0.20 0.18 0.23 0.24 0.26 0.18 14.24%
P/EPS 12.46 -24.78 -4.93 -2.93 -2.19 -2.48 -1.77 -
EY 8.03 -4.04 -20.28 -34.18 -45.75 -40.30 -56.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.45 0.56 0.50 0.50 0.35 33.34%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 21/11/03 28/08/03 -
Price 0.61 0.55 0.46 0.58 0.66 0.68 0.79 -
P/RPS 0.21 0.18 0.16 0.21 0.24 0.26 0.30 -21.07%
P/EPS 12.26 -23.10 -4.36 -2.69 -2.15 -2.48 -2.98 -
EY 8.16 -4.33 -22.92 -37.13 -46.45 -40.30 -33.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.40 0.52 0.49 0.50 0.59 -5.70%

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