[MINHO] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -74.66%
YoY- -3868.93%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 362,496 321,784 323,440 313,088 274,444 169,384 305,696 2.87%
PBT 18,240 25,504 22,912 -20,948 3,804 10,060 26,956 -6.29%
Tax -6,460 -10,656 -10,804 -7,152 -3,804 -3,828 -14,920 -13.01%
NP 11,780 14,848 12,108 -28,100 0 6,232 12,036 -0.35%
-
NP to SH 7,876 14,848 12,108 -28,100 -708 6,232 12,036 -6.82%
-
Tax Rate 35.42% 41.78% 47.15% - 100.00% 38.05% 55.35% -
Total Cost 350,716 306,936 311,332 341,188 274,444 163,152 293,660 3.00%
-
Net Worth 130,900 109,933 122,834 147,085 151,556 154,702 150,449 -2.29%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 130,900 109,933 122,834 147,085 151,556 154,702 150,449 -2.29%
NOSH 110,000 109,933 109,673 109,765 110,625 109,718 109,817 0.02%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.25% 4.61% 3.74% -8.98% 0.00% 3.68% 3.94% -
ROE 6.02% 13.51% 9.86% -19.10% -0.47% 4.03% 8.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 329.54 292.71 294.91 285.23 248.08 154.38 278.37 2.85%
EPS 7.16 13.52 11.04 -25.60 -0.64 5.68 10.96 -6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.00 1.12 1.34 1.37 1.41 1.37 -2.31%
Adjusted Per Share Value based on latest NOSH - 109,765
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 101.62 90.21 90.67 87.77 76.93 47.48 85.70 2.87%
EPS 2.21 4.16 3.39 -7.88 -0.20 1.75 3.37 -6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.367 0.3082 0.3443 0.4123 0.4249 0.4337 0.4218 -2.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.36 0.53 0.63 0.45 0.53 0.65 1.68 -
P/RPS 0.11 0.18 0.21 0.16 0.21 0.42 0.60 -24.61%
P/EPS 5.03 3.92 5.71 -1.76 -82.81 11.44 15.33 -16.94%
EY 19.89 25.48 17.52 -56.89 -1.21 8.74 6.52 20.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.53 0.56 0.34 0.39 0.46 1.23 -20.94%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/06/06 30/05/05 28/05/04 30/05/03 30/05/02 29/05/01 26/05/00 -
Price 0.37 0.41 0.58 0.49 0.54 0.60 1.39 -
P/RPS 0.11 0.14 0.20 0.17 0.22 0.39 0.50 -22.29%
P/EPS 5.17 3.04 5.25 -1.91 -84.38 10.56 12.68 -13.88%
EY 19.35 32.94 19.03 -52.24 -1.19 9.47 7.88 16.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.52 0.37 0.39 0.43 1.01 -17.86%

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