[MINHO] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 28.64%
YoY- -40.66%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 99,176 86,139 86,586 78,240 82,426 59,192 85,996 2.40%
PBT 11,638 3,855 3,941 -4,404 -2,339 -1,493 3,684 21.12%
Tax -2,904 -1,642 -1,497 -2,114 -3,192 1,493 -2,640 1.60%
NP 8,734 2,213 2,444 -6,518 -5,531 0 1,044 42.45%
-
NP to SH 7,483 1,666 2,444 -6,518 -4,634 -1,240 1,044 38.83%
-
Tax Rate 24.95% 42.59% 37.99% - - - 71.66% -
Total Cost 90,442 83,926 84,142 84,758 87,957 59,192 84,952 1.04%
-
Net Worth 138,451 109,647 128,805 148,386 126,214 156,920 157,149 -2.08%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 138,451 109,647 128,805 148,386 126,214 156,920 157,149 -2.08%
NOSH 109,882 109,647 110,090 109,915 92,127 109,734 109,894 -0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.81% 2.57% 2.82% -8.33% -6.71% 0.00% 1.21% -
ROE 5.40% 1.52% 1.90% -4.39% -3.67% -0.79% 0.66% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 90.26 78.56 78.65 71.18 89.47 53.94 78.25 2.40%
EPS 6.81 1.52 2.22 -5.93 -5.03 -1.13 0.95 38.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.00 1.17 1.35 1.37 1.43 1.43 -2.08%
Adjusted Per Share Value based on latest NOSH - 109,915
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 27.97 24.29 24.42 22.06 23.24 16.69 24.25 2.40%
EPS 2.11 0.47 0.69 -1.84 -1.31 -0.35 0.29 39.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3904 0.3092 0.3632 0.4184 0.3559 0.4425 0.4432 -2.09%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.33 0.37 0.59 0.68 0.45 0.53 0.95 -
P/RPS 0.37 0.47 0.75 0.96 0.50 0.98 1.21 -17.91%
P/EPS 4.85 24.35 26.58 -11.47 -8.95 -46.90 100.00 -39.59%
EY 20.64 4.11 3.76 -8.72 -11.18 -2.13 1.00 65.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.50 0.50 0.33 0.37 0.66 -14.37%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/12/06 29/11/05 29/11/04 21/11/03 26/11/02 28/11/01 29/11/00 -
Price 0.47 0.38 0.55 0.68 0.42 0.60 0.82 -
P/RPS 0.52 0.48 0.70 0.96 0.47 1.11 1.05 -11.04%
P/EPS 6.90 25.01 24.77 -11.47 -8.35 -53.10 86.32 -34.35%
EY 14.49 4.00 4.04 -8.72 -11.98 -1.88 1.16 52.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.47 0.50 0.31 0.42 0.57 -6.94%

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