[MINHO] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -66.58%
YoY- 161.15%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 55,731 53,969 79,595 92,243 90,624 80,446 80,860 -6.01%
PBT 259 2,221 4,070 8,740 4,560 6,376 5,728 -40.29%
Tax -700 -1,430 -1,482 -2,559 -1,615 -2,664 -2,701 -20.14%
NP -441 791 2,588 6,181 2,945 3,712 3,027 -
-
NP to SH -876 965 1,705 5,142 1,969 3,712 3,027 -
-
Tax Rate 270.27% 64.39% 36.41% 29.28% 35.42% 41.78% 47.15% -
Total Cost 56,172 53,178 77,007 86,062 87,679 76,734 77,833 -5.28%
-
Net Worth 200,385 200,676 156,199 169,883 130,900 109,933 122,834 8.49%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 200,385 200,676 156,199 169,883 130,900 109,933 122,834 8.49%
NOSH 109,499 109,659 110,000 124,914 110,000 109,933 109,673 -0.02%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -0.79% 1.47% 3.25% 6.70% 3.25% 4.61% 3.74% -
ROE -0.44% 0.48% 1.09% 3.03% 1.50% 3.38% 2.46% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 50.90 49.22 72.36 73.84 82.39 73.18 73.73 -5.98%
EPS -0.80 0.88 1.55 4.68 1.79 3.38 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.83 1.42 1.36 1.19 1.00 1.12 8.52%
Adjusted Per Share Value based on latest NOSH - 124,914
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.62 15.13 22.31 25.86 25.40 22.55 22.67 -6.01%
EPS -0.25 0.27 0.48 1.44 0.55 1.04 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5617 0.5626 0.4379 0.4762 0.367 0.3082 0.3443 8.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.42 0.22 0.52 0.62 0.36 0.53 0.63 -
P/RPS 0.83 0.45 0.72 0.84 0.44 0.72 0.85 -0.39%
P/EPS -52.50 25.00 33.55 15.06 20.11 15.70 22.83 -
EY -1.90 4.00 2.98 6.64 4.97 6.37 4.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.12 0.37 0.46 0.30 0.53 0.56 -13.77%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 28/05/08 30/05/07 22/06/06 30/05/05 28/05/04 -
Price 0.31 0.33 0.43 0.68 0.37 0.41 0.58 -
P/RPS 0.61 0.67 0.59 0.92 0.45 0.56 0.79 -4.21%
P/EPS -38.75 37.50 27.74 16.52 20.67 12.14 21.01 -
EY -2.58 2.67 3.60 6.05 4.84 8.24 4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.30 0.50 0.31 0.41 0.52 -16.99%

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