[MINHO] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -56.63%
YoY- -68.57%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 194,898 277,782 347,732 363,564 321,346 321,802 287,844 -6.28%
PBT 3,592 6,616 33,518 13,304 21,764 23,274 -25,462 -
Tax 0 -3,378 -10,664 -5,640 -6,494 -11,420 -6,856 -
NP 3,592 3,238 22,854 7,664 15,270 11,854 -32,318 -
-
NP to SH 626 474 20,138 3,416 10,870 11,854 -32,318 -
-
Tax Rate 0.00% 51.06% 31.82% 42.39% 29.84% 49.07% - -
Total Cost 191,306 274,544 324,878 355,900 306,076 309,948 320,162 -8.21%
-
Net Worth 203,450 150,818 154,823 146,557 130,694 126,223 146,101 5.66%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 203,450 150,818 154,823 146,557 130,694 126,223 146,101 5.66%
NOSH 111,785 107,727 109,803 110,193 109,827 109,759 109,850 0.29%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.84% 1.17% 6.57% 2.11% 4.75% 3.68% -11.23% -
ROE 0.31% 0.31% 13.01% 2.33% 8.32% 9.39% -22.12% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 174.35 257.86 316.69 329.93 292.59 293.19 262.03 -6.55%
EPS 0.56 0.44 18.34 3.10 9.90 10.80 -29.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.40 1.41 1.33 1.19 1.15 1.33 5.36%
Adjusted Per Share Value based on latest NOSH - 108,750
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 54.64 77.87 97.48 101.92 90.08 90.21 80.69 -6.28%
EPS 0.18 0.13 5.65 0.96 3.05 3.32 -9.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5703 0.4228 0.434 0.4108 0.3664 0.3538 0.4096 5.66%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.35 0.43 0.91 0.33 0.42 0.52 0.47 -
P/RPS 0.20 0.17 0.29 0.10 0.14 0.18 0.18 1.76%
P/EPS 62.50 97.73 4.96 10.65 4.24 4.81 -1.60 -
EY 1.60 1.02 20.15 9.39 23.57 20.77 -62.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.31 0.65 0.25 0.35 0.45 0.35 -9.67%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 26/08/08 28/08/07 29/08/06 29/08/05 27/08/04 28/08/03 -
Price 0.36 0.45 0.78 0.37 0.43 0.46 0.79 -
P/RPS 0.21 0.17 0.25 0.11 0.15 0.16 0.30 -5.76%
P/EPS 64.29 102.27 4.25 11.94 4.34 4.26 -2.69 -
EY 1.56 0.98 23.51 8.38 23.02 23.48 -37.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.32 0.55 0.28 0.36 0.40 0.59 -16.48%

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