[MINHO] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -68.64%
YoY- -47.62%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 81,775 71,803 64,631 79,816 64,531 55,203 51,606 7.97%
PBT 5,510 -4,110 -937 -7,029 -8,165 -18,699 -1,564 -
Tax 1,674 -1,482 -1,961 -3,963 719 18,699 1,564 1.13%
NP 7,184 -5,592 -2,898 -10,992 -7,446 0 0 -
-
NP to SH 6,198 3,209 -2,898 -10,992 -7,446 -24,756 -7,647 -
-
Tax Rate -30.38% - - - - - - -
Total Cost 74,591 77,395 67,529 90,808 71,977 55,203 51,606 6.32%
-
Net Worth 145,059 128,618 125,358 147,179 147,201 143,879 152,720 -0.85%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 145,059 128,618 125,358 147,179 147,201 143,879 152,720 -0.85%
NOSH 109,893 109,930 109,964 109,835 109,851 109,831 109,870 0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.79% -7.79% -4.48% -13.77% -11.54% 0.00% 0.00% -
ROE 4.27% 2.49% -2.31% -7.47% -5.06% -17.21% -5.01% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 74.41 65.32 58.77 72.67 58.74 50.26 46.97 7.96%
EPS 5.64 2.92 -2.64 -10.01 -6.78 -22.54 -6.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.17 1.14 1.34 1.34 1.31 1.39 -0.85%
Adjusted Per Share Value based on latest NOSH - 109,835
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.06 20.25 18.23 22.51 18.20 15.57 14.55 7.97%
EPS 1.75 0.90 -0.82 -3.10 -2.10 -6.98 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4091 0.3627 0.3535 0.415 0.4151 0.4057 0.4307 -0.85%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.50 0.36 0.62 0.67 0.42 0.60 0.75 -
P/RPS 0.67 0.55 1.05 0.92 0.71 1.19 1.60 -13.49%
P/EPS 8.87 12.33 -23.53 -6.69 -6.20 -2.66 -10.78 -
EY 11.28 8.11 -4.25 -14.94 -16.14 -37.57 -9.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.54 0.50 0.31 0.46 0.54 -5.68%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 28/02/05 27/02/04 28/02/03 27/02/02 28/02/01 -
Price 0.68 0.40 0.61 0.66 0.44 0.60 0.63 -
P/RPS 0.91 0.61 1.04 0.91 0.75 1.19 1.34 -6.24%
P/EPS 12.06 13.70 -23.15 -6.59 -6.49 -2.66 -9.05 -
EY 8.29 7.30 -4.32 -15.16 -15.41 -37.57 -11.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.54 0.49 0.33 0.46 0.45 2.43%

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