[MINHO] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -109.28%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 362,733 318,615 312,118 301,978 281,567 232,554 294,923 3.50%
PBT 23,800 10,629 14,641 -24,164 -7,712 -16,693 14,317 8.83%
Tax -4,050 -3,407 -9,168 -9,505 -8,376 16,693 -14,317 -18.97%
NP 19,750 7,222 5,473 -33,669 -16,088 0 0 -
-
NP to SH 15,388 4,024 5,473 -33,669 -16,088 -25,310 -1,124 -
-
Tax Rate 17.02% 32.05% 62.62% - - - 100.00% -
Total Cost 342,983 311,393 306,645 335,647 297,655 232,554 294,923 2.54%
-
Net Worth 144,983 129,799 125,164 119,746 147,169 143,906 154,011 -1.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 144,983 129,799 125,164 119,746 147,169 143,906 154,011 -1.00%
NOSH 109,835 109,999 109,793 109,859 109,827 109,852 110,800 -0.14%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.44% 2.27% 1.75% -11.15% -5.71% 0.00% 0.00% -
ROE 10.61% 3.10% 4.37% -28.12% -10.93% -17.59% -0.73% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 330.25 289.65 284.28 274.88 256.37 211.70 266.18 3.65%
EPS 14.01 3.66 4.98 -30.65 -14.64 -23.04 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.18 1.14 1.09 1.34 1.31 1.39 -0.85%
Adjusted Per Share Value based on latest NOSH - 109,835
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 101.68 89.32 87.50 84.65 78.93 65.19 82.68 3.50%
EPS 4.31 1.13 1.53 -9.44 -4.51 -7.10 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4064 0.3639 0.3509 0.3357 0.4126 0.4034 0.4317 -1.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.50 0.36 0.62 0.67 0.42 0.60 0.75 -
P/RPS 0.15 0.12 0.22 0.24 0.16 0.28 0.28 -9.87%
P/EPS 3.57 9.84 12.44 -2.19 -2.87 -2.60 -73.93 -
EY 28.02 10.16 8.04 -45.74 -34.88 -38.40 -1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.54 0.61 0.31 0.46 0.54 -5.68%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 28/02/05 27/02/04 28/02/03 27/02/02 28/11/01 -
Price 0.68 0.40 0.61 0.66 0.44 0.60 0.60 -
P/RPS 0.21 0.14 0.21 0.24 0.17 0.28 0.23 -1.50%
P/EPS 4.85 10.93 12.24 -2.15 -3.00 -2.60 -59.15 -
EY 20.60 9.15 8.17 -46.44 -33.29 -38.40 -1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.54 0.61 0.33 0.46 0.43 3.21%

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