[MINHO] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 95.82%
YoY- 489.52%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 108,025 97,449 138,891 173,866 181,782 160,673 160,901 -6.42%
PBT 3,304 1,796 3,308 16,759 6,652 10,882 11,637 -18.92%
Tax -1,451 0 -1,689 -5,332 -2,820 -3,247 -5,710 -20.40%
NP 1,853 1,796 1,619 11,427 3,832 7,635 5,927 -17.60%
-
NP to SH 1,439 313 237 10,069 1,708 5,435 5,927 -21.00%
-
Tax Rate 43.92% 0.00% 51.06% 31.82% 42.39% 29.84% 49.07% -
Total Cost 106,172 95,653 137,272 162,439 177,950 153,038 154,974 -6.10%
-
Net Worth 204,189 203,450 150,818 154,823 146,557 130,694 126,223 8.34%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 204,189 203,450 150,818 154,823 146,557 130,694 126,223 8.34%
NOSH 109,779 111,785 107,727 109,803 110,193 109,827 109,759 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.72% 1.84% 1.17% 6.57% 2.11% 4.75% 3.68% -
ROE 0.70% 0.15% 0.16% 6.50% 1.17% 4.16% 4.70% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 98.40 87.17 128.93 158.34 164.97 146.30 146.59 -6.42%
EPS 1.31 0.28 0.22 9.17 1.55 4.95 5.40 -21.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.82 1.40 1.41 1.33 1.19 1.15 8.33%
Adjusted Per Share Value based on latest NOSH - 109,933
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 30.28 27.32 38.94 48.74 50.96 45.04 45.11 -6.42%
EPS 0.40 0.09 0.07 2.82 0.48 1.52 1.66 -21.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5724 0.5703 0.4228 0.434 0.4108 0.3664 0.3538 8.34%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.38 0.35 0.43 0.91 0.33 0.42 0.52 -
P/RPS 0.39 0.40 0.33 0.57 0.20 0.29 0.35 1.81%
P/EPS 28.99 125.00 195.45 9.92 21.29 8.49 9.63 20.15%
EY 3.45 0.80 0.51 10.08 4.70 11.78 10.38 -16.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.31 0.65 0.25 0.35 0.45 -12.63%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 26/08/08 28/08/07 29/08/06 29/08/05 27/08/04 -
Price 0.35 0.36 0.45 0.78 0.37 0.43 0.46 -
P/RPS 0.36 0.41 0.35 0.49 0.22 0.29 0.31 2.52%
P/EPS 26.70 128.57 204.55 8.51 23.87 8.69 8.52 20.95%
EY 3.75 0.78 0.49 11.76 4.19 11.51 11.74 -17.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.32 0.55 0.28 0.36 0.40 -11.66%

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