[MINHO] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -186.1%
YoY- -129.81%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 57,910 52,294 43,480 59,926 81,623 91,158 80,227 -5.28%
PBT 2,013 3,045 -425 -763 8,018 2,092 4,506 -12.56%
Tax -576 -751 0 -206 -2,723 -1,205 -1,322 -12.92%
NP 1,437 2,294 -425 -969 5,295 887 3,184 -12.41%
-
NP to SH 724 2,369 -652 -1,468 4,925 -261 1,723 -13.44%
-
Tax Rate 28.61% 24.66% - - 33.96% 57.60% 29.34% -
Total Cost 56,473 50,000 43,905 60,895 76,328 90,271 77,043 -5.04%
-
Net Worth 283,018 203,997 201,125 153,373 155,005 144,637 130,456 13.77%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 283,018 203,997 201,125 153,373 155,005 144,637 130,456 13.77%
NOSH 109,696 109,675 110,508 109,552 109,933 108,750 109,627 0.01%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 2.48% 4.39% -0.98% -1.62% 6.49% 0.97% 3.97% -
ROE 0.26% 1.16% -0.32% -0.96% 3.18% -0.18% 1.32% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 52.79 47.68 39.35 54.70 74.25 83.82 73.18 -5.29%
EPS 0.66 2.16 -0.59 -1.34 4.48 -0.24 1.57 -13.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 1.86 1.82 1.40 1.41 1.33 1.19 13.75%
Adjusted Per Share Value based on latest NOSH - 109,552
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 16.33 14.75 12.26 16.90 23.02 25.71 22.62 -5.28%
EPS 0.20 0.67 -0.18 -0.41 1.39 -0.07 0.49 -13.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7981 0.5753 0.5672 0.4325 0.4371 0.4079 0.3679 13.77%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.43 0.38 0.35 0.43 0.91 0.33 0.42 -
P/RPS 0.81 0.80 0.89 0.79 1.23 0.39 0.57 6.02%
P/EPS 65.15 17.59 -59.32 -32.09 20.31 -137.50 26.72 16.00%
EY 1.53 5.68 -1.69 -3.12 4.92 -0.73 3.74 -13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.19 0.31 0.65 0.25 0.35 -11.33%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 28/08/09 26/08/08 28/08/07 29/08/06 29/08/05 -
Price 0.405 0.35 0.36 0.45 0.78 0.37 0.43 -
P/RPS 0.77 0.73 0.91 0.82 1.05 0.44 0.59 4.53%
P/EPS 61.36 16.20 -61.02 -33.58 17.41 -154.17 27.36 14.40%
EY 1.63 6.17 -1.64 -2.98 5.74 -0.65 3.66 -12.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.20 0.32 0.55 0.28 0.36 -12.63%

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