[MINHO] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -87.56%
YoY- 36.44%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 318,615 312,118 301,978 281,567 232,554 294,923 306,096 -0.04%
PBT 10,629 14,641 -24,164 -7,712 -16,693 14,317 19,497 0.64%
Tax -3,407 -9,168 -9,505 -8,376 16,693 -14,317 -5,058 0.42%
NP 7,222 5,473 -33,669 -16,088 0 0 14,439 0.73%
-
NP to SH 4,024 5,473 -33,669 -16,088 -25,310 -1,124 14,439 1.36%
-
Tax Rate 32.05% 62.62% - - - 100.00% 25.94% -
Total Cost 311,393 306,645 335,647 297,655 232,554 294,923 291,657 -0.06%
-
Net Worth 129,799 125,164 119,746 147,169 143,906 153,172 145,049 0.11%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 129,799 125,164 119,746 147,169 143,906 153,172 145,049 0.11%
NOSH 109,999 109,793 109,859 109,827 109,852 110,196 109,885 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.27% 1.75% -11.15% -5.71% 0.00% 0.00% 4.72% -
ROE 3.10% 4.37% -28.12% -10.93% -17.59% -0.73% 9.95% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 289.65 284.28 274.88 256.37 211.70 267.63 278.56 -0.04%
EPS 3.66 4.98 -30.65 -14.64 -23.04 -1.02 13.14 1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.14 1.09 1.34 1.31 1.39 1.32 0.11%
Adjusted Per Share Value based on latest NOSH - 109,851
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 89.32 87.50 84.65 78.93 65.19 82.68 85.81 -0.04%
EPS 1.13 1.53 -9.44 -4.51 -7.10 -0.32 4.05 1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3639 0.3509 0.3357 0.4126 0.4034 0.4294 0.4066 0.11%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.36 0.62 0.67 0.42 0.60 0.75 0.00 -
P/RPS 0.12 0.22 0.24 0.16 0.28 0.28 0.00 -100.00%
P/EPS 9.84 12.44 -2.19 -2.87 -2.60 -73.53 0.00 -100.00%
EY 10.16 8.04 -45.74 -34.88 -38.40 -1.36 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.54 0.61 0.31 0.46 0.54 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 28/02/03 27/02/02 28/02/01 29/02/00 -
Price 0.40 0.61 0.66 0.44 0.60 0.63 1.56 -
P/RPS 0.14 0.21 0.24 0.17 0.28 0.24 0.56 1.48%
P/EPS 10.93 12.24 -2.15 -3.00 -2.60 -61.76 11.87 0.08%
EY 9.15 8.17 -46.44 -33.29 -38.40 -1.62 8.42 -0.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.54 0.61 0.33 0.46 0.45 1.18 1.33%

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