[MINHO] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 92.62%
YoY- 210.73%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 59,486 81,775 81,775 71,803 64,631 79,816 64,531 -1.34%
PBT -1,360 5,510 5,510 -4,110 -937 -7,029 -8,165 -25.80%
Tax 12,281 1,674 1,674 -1,482 -1,961 -3,963 719 60.40%
NP 10,921 7,184 7,184 -5,592 -2,898 -10,992 -7,446 -
-
NP to SH 10,604 6,198 6,198 3,209 -2,898 -10,992 -7,446 -
-
Tax Rate - -30.38% -30.38% - - - - -
Total Cost 48,565 74,591 74,591 77,395 67,529 90,808 71,977 -6.34%
-
Net Worth 167,026 156,864 145,059 128,618 125,358 147,179 147,201 2.12%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 167,026 156,864 145,059 128,618 125,358 147,179 147,201 2.12%
NOSH 109,886 109,695 109,893 109,930 109,964 109,835 109,851 0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 18.36% 8.79% 8.79% -7.79% -4.48% -13.77% -11.54% -
ROE 6.35% 3.95% 4.27% 2.49% -2.31% -7.47% -5.06% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 54.13 74.55 74.41 65.32 58.77 72.67 58.74 -1.35%
EPS 9.65 5.64 5.64 2.92 -2.64 -10.01 -6.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.43 1.32 1.17 1.14 1.34 1.34 2.12%
Adjusted Per Share Value based on latest NOSH - 109,930
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 16.77 23.06 23.06 20.25 18.23 22.51 18.20 -1.35%
EPS 2.99 1.75 1.75 0.90 -0.82 -3.10 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.471 0.4424 0.4091 0.3627 0.3535 0.415 0.4151 2.12%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.33 0.57 0.50 0.36 0.62 0.67 0.42 -
P/RPS 0.61 0.76 0.67 0.55 1.05 0.92 0.71 -2.49%
P/EPS 3.42 10.09 8.87 12.33 -23.53 -6.69 -6.20 -
EY 29.24 9.91 11.28 8.11 -4.25 -14.94 -16.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.40 0.38 0.31 0.54 0.50 0.31 -5.55%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 27/02/07 27/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.21 0.44 0.68 0.40 0.61 0.66 0.44 -
P/RPS 0.39 0.59 0.91 0.61 1.04 0.91 0.75 -10.31%
P/EPS 2.18 7.79 12.06 13.70 -23.15 -6.59 -6.49 -
EY 45.95 12.84 8.29 7.30 -4.32 -15.16 -15.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.31 0.52 0.34 0.54 0.49 0.33 -13.30%

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