[MINHO] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 127.54%
YoY- 143.09%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 92,243 90,624 80,446 80,860 78,272 68,611 42,346 13.84%
PBT 8,740 4,560 6,376 5,728 -5,237 951 2,515 23.06%
Tax -2,609 -1,615 -2,664 -2,701 -1,788 -951 -957 18.18%
NP 6,131 2,945 3,712 3,027 -7,025 0 1,558 25.63%
-
NP to SH 5,846 1,969 3,712 3,027 -7,025 -177 1,558 24.64%
-
Tax Rate 29.85% 35.42% 41.78% 47.15% - 100.00% 38.05% -
Total Cost 86,112 87,679 76,734 77,833 85,297 68,611 40,788 13.25%
-
Net Worth 169,883 130,900 109,933 122,834 147,085 151,556 154,702 1.57%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 169,883 130,900 109,933 122,834 147,085 151,556 154,702 1.57%
NOSH 124,914 110,000 109,933 109,673 109,765 110,625 109,718 2.18%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.65% 3.25% 4.61% 3.74% -8.98% 0.00% 3.68% -
ROE 3.44% 1.50% 3.38% 2.46% -4.78% -0.12% 1.01% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 73.84 82.39 73.18 73.73 71.31 62.02 38.60 11.41%
EPS 4.68 1.79 3.38 2.76 -6.40 -0.16 1.42 21.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.19 1.00 1.12 1.34 1.37 1.41 -0.59%
Adjusted Per Share Value based on latest NOSH - 109,673
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 25.86 25.40 22.55 22.67 21.94 19.23 11.87 13.85%
EPS 1.64 0.55 1.04 0.85 -1.97 -0.05 0.44 24.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4762 0.367 0.3082 0.3443 0.4123 0.4249 0.4337 1.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.62 0.36 0.53 0.63 0.45 0.53 0.65 -
P/RPS 0.84 0.44 0.72 0.85 0.63 0.85 1.68 -10.90%
P/EPS 13.25 20.11 15.70 22.83 -7.03 -331.25 45.77 -18.65%
EY 7.55 4.97 6.37 4.38 -14.22 -0.30 2.18 22.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.30 0.53 0.56 0.34 0.39 0.46 0.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 22/06/06 30/05/05 28/05/04 30/05/03 30/05/02 29/05/01 -
Price 0.68 0.37 0.41 0.58 0.49 0.54 0.60 -
P/RPS 0.92 0.45 0.56 0.79 0.69 0.87 1.55 -8.32%
P/EPS 14.53 20.67 12.14 21.01 -7.66 -337.50 42.25 -16.29%
EY 6.88 4.84 8.24 4.76 -13.06 -0.30 2.37 19.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.31 0.41 0.52 0.37 0.39 0.43 2.54%

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