[MINHO] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -60.68%
YoY- 69.92%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 71,803 64,631 79,816 64,531 55,203 51,606 102,502 0.37%
PBT -4,110 -937 -7,029 -8,165 -18,699 -1,564 4,900 -
Tax -1,482 -1,961 -3,963 719 18,699 1,564 -2,132 0.38%
NP -5,592 -2,898 -10,992 -7,446 0 0 2,768 -
-
NP to SH 3,209 -2,898 -10,992 -7,446 -24,756 -7,647 2,768 -0.15%
-
Tax Rate - - - - - - 43.51% -
Total Cost 77,395 67,529 90,808 71,977 55,203 51,606 99,734 0.26%
-
Net Worth 128,618 125,358 147,179 147,201 143,879 152,720 144,990 0.12%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 128,618 125,358 147,179 147,201 143,879 152,720 144,990 0.12%
NOSH 109,930 109,964 109,835 109,851 109,831 109,870 109,841 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -7.79% -4.48% -13.77% -11.54% 0.00% 0.00% 2.70% -
ROE 2.49% -2.31% -7.47% -5.06% -17.21% -5.01% 1.91% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 65.32 58.77 72.67 58.74 50.26 46.97 93.32 0.37%
EPS 2.92 -2.64 -10.01 -6.78 -22.54 -6.96 2.52 -0.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.14 1.34 1.34 1.31 1.39 1.32 0.12%
Adjusted Per Share Value based on latest NOSH - 109,851
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 20.13 18.12 22.37 18.09 15.47 14.47 28.73 0.37%
EPS 0.90 -0.81 -3.08 -2.09 -6.94 -2.14 0.78 -0.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3606 0.3514 0.4126 0.4126 0.4033 0.4281 0.4064 0.12%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.36 0.62 0.67 0.42 0.60 0.75 0.00 -
P/RPS 0.55 1.05 0.92 0.71 1.19 1.60 0.00 -100.00%
P/EPS 12.33 -23.53 -6.69 -6.20 -2.66 -10.78 0.00 -100.00%
EY 8.11 -4.25 -14.94 -16.14 -37.57 -9.28 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.54 0.50 0.31 0.46 0.54 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 28/02/03 27/02/02 28/02/01 29/02/00 -
Price 0.40 0.61 0.66 0.44 0.60 0.63 1.56 -
P/RPS 0.61 1.04 0.91 0.75 1.19 1.34 1.67 1.07%
P/EPS 13.70 -23.15 -6.59 -6.49 -2.66 -9.05 61.90 1.61%
EY 7.30 -4.32 -15.16 -15.41 -37.57 -11.05 1.62 -1.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.54 0.49 0.33 0.46 0.45 1.18 1.33%

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