[MINHO] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -4.2%
YoY- 131.75%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 81,623 91,158 80,227 80,041 65,650 65,999 75,813 1.23%
PBT 8,018 2,092 4,506 5,909 -7,494 1,842 2,093 25.07%
Tax -2,723 -1,205 -1,322 -3,009 -1,640 -1,125 -1,857 6.58%
NP 5,295 887 3,184 2,900 -9,134 717 236 67.90%
-
NP to SH 4,925 -261 1,723 2,900 -9,134 717 236 65.88%
-
Tax Rate 33.96% 57.60% 29.34% 50.92% - 61.07% 88.72% -
Total Cost 76,328 90,271 77,043 77,141 74,784 65,282 75,577 0.16%
-
Net Worth 155,005 144,637 130,456 126,325 146,187 155,533 159,580 -0.48%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 155,005 144,637 130,456 126,325 146,187 155,533 159,580 -0.48%
NOSH 109,933 108,750 109,627 109,848 109,915 110,307 112,380 -0.36%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.49% 0.97% 3.97% 3.62% -13.91% 1.09% 0.31% -
ROE 3.18% -0.18% 1.32% 2.30% -6.25% 0.46% 0.15% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 74.25 83.82 73.18 72.86 59.73 59.83 67.46 1.61%
EPS 4.48 -0.24 1.57 2.64 -8.31 0.65 0.21 66.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.33 1.19 1.15 1.33 1.41 1.42 -0.11%
Adjusted Per Share Value based on latest NOSH - 109,848
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 23.02 25.71 22.62 22.57 18.51 18.61 21.38 1.23%
EPS 1.39 -0.07 0.49 0.82 -2.58 0.20 0.07 64.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4371 0.4079 0.3679 0.3562 0.4122 0.4386 0.45 -0.48%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.91 0.33 0.42 0.52 0.47 0.52 0.52 -
P/RPS 1.23 0.39 0.57 0.71 0.79 0.87 0.77 8.11%
P/EPS 20.31 -137.50 26.72 19.70 -5.66 80.00 247.62 -34.07%
EY 4.92 -0.73 3.74 5.08 -17.68 1.25 0.40 51.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.25 0.35 0.45 0.35 0.37 0.37 9.84%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 29/08/05 27/08/04 28/08/03 28/08/02 30/08/01 -
Price 0.78 0.37 0.43 0.46 0.79 0.54 0.65 -
P/RPS 1.05 0.44 0.59 0.63 1.32 0.90 0.96 1.50%
P/EPS 17.41 -154.17 27.36 17.42 -9.51 83.08 309.52 -38.08%
EY 5.74 -0.65 3.66 5.74 -10.52 1.20 0.32 61.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.28 0.36 0.40 0.59 0.38 0.46 3.02%

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