[MINHO] YoY TTM Result on 30-Jun-2001 [#2]

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	318,957	290,879	249,734	255,761	336,411	-1.32%
YoY %	9.65%	16.48%	-2.36%	-23.97%	-	-
Horiz. %	94.81%	86.47%	74.23%	76.03%	100.00%	-
PBT	204	-23,235	-17,399	6,728	21,407	-68.73%
YoY %	100.88%	-33.54%	-358.61%	-68.57%	-	-
Horiz. %	0.95%	-108.54%	-81.28%	31.43%	100.00%	-
Tax	-11,787	-5,901	-8,057	-3,890	-9,430	5.73%
YoY %	-99.75%	26.76%	-107.12%	58.75%	-	-
Horiz. %	124.99%	62.58%	85.44%	41.25%	100.00%	-
NP	-11,583	-29,136	-25,456	2,838	11,977	-
YoY %	60.25%	-14.46%	-996.97%	-76.30%	-	-
Horiz. %	-96.71%	-243.27%	-212.54%	23.70%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-11,583	-29,136	-26,373	-4,809	11,977	-
YoY %	60.25%	-10.48%	-448.41%	-140.15%	-	-
Horiz. %	-96.71%	-243.27%	-220.20%	-40.15%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	5,777.94%	-	-	57.82%	44.05%	-
YoY %	0.00%	-	-	31.26%	-	-
Horiz. %	13,116.78%	-	-	131.26%	100.00%	-
Total Cost	330,540	320,015	275,190	252,923	324,434	0.46%
YoY %	3.29%	16.29%	8.80%	-22.04%	-	-
Horiz. %	101.88%	98.64%	84.82%	77.96%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	126,325	146,187	155,533	159,580	156,580	-5.22%
YoY %	-13.59%	-6.01%	-2.54%	1.92%	-	-
Horiz. %	80.68%	93.36%	99.33%	101.92%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	126,325	146,187	155,533	159,580	156,580	-5.22%
YoY %	-13.59%	-6.01%	-2.54%	1.92%	-	-
Horiz. %	80.68%	93.36%	99.33%	101.92%	100.00%	-
NOSH	109,848	109,915	110,307	112,380	110,267	-0.09%
YoY %	-0.06%	-0.36%	-1.84%	1.92%	-	-
Horiz. %	99.62%	99.68%	100.04%	101.92%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	-3.63%	-10.02%	-10.19%	1.11%	3.56%	-
YoY %	63.77%	1.67%	-1,018.02%	-68.82%	-	-
Horiz. %	-101.97%	-281.46%	-286.24%	31.18%	100.00%	-
ROE	-9.17%	-19.93%	-16.96%	-3.01%	7.65%	-
YoY %	53.99%	-17.51%	-463.46%	-139.35%	-	-
Horiz. %	-119.87%	-260.52%	-221.70%	-39.35%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	290.36	264.64	226.40	227.58	305.09	-1.22%
YoY %	9.72%	16.89%	-0.52%	-25.41%	-	-
Horiz. %	95.17%	86.74%	74.21%	74.59%	100.00%	-
EPS	-10.54	-26.51	-23.91	-4.28	10.86	-
YoY %	60.24%	-10.87%	-458.64%	-139.41%	-	-
Horiz. %	-97.05%	-244.11%	-220.17%	-39.41%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.15	1.33	1.41	1.42	1.42	-5.13%
YoY %	-13.53%	-5.67%	-0.70%	0.00%	-	-
Horiz. %	80.99%	93.66%	99.30%	100.00%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 112,380
RPS	89.41	81.54	70.01	71.70	94.31	-1.32%
YoY %	9.65%	16.47%	-2.36%	-23.97%	-	-
Horiz. %	94.80%	86.46%	74.23%	76.03%	100.00%	-
EPS	-3.25	-8.17	-7.39	-1.35	3.36	-
YoY %	60.22%	-10.55%	-447.41%	-140.18%	-	-
Horiz. %	-96.73%	-243.15%	-219.94%	-40.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.3541	0.4098	0.436	0.4474	0.4389	-5.22%
YoY %	-13.59%	-6.01%	-2.55%	1.94%	-	-
Horiz. %	80.68%	93.37%	99.34%	101.94%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.52	0.47	0.52	0.52	1.18	-
P/RPS	0.18	0.18	0.23	0.23	0.39	-17.56%
YoY %	0.00%	-21.74%	0.00%	-41.03%	-	-
Horiz. %	46.15%	46.15%	58.97%	58.97%	100.00%	-
P/EPS	-4.93	-1.77	-2.17	-12.15	10.86	-
YoY %	-178.53%	18.43%	82.14%	-211.88%	-	-
Horiz. %	-45.40%	-16.30%	-19.98%	-111.88%	100.00%	-
EY	-20.28	-56.40	-45.98	-8.23	9.20	-
YoY %	64.04%	-22.66%	-458.69%	-189.46%	-	-
Horiz. %	-220.43%	-613.04%	-499.78%	-89.46%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.45	0.35	0.37	0.37	0.83	-14.18%
YoY %	28.57%	-5.41%	0.00%	-55.42%	-	-
Horiz. %	54.22%	42.17%	44.58%	44.58%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	27/08/04	28/08/03	28/08/02	30/08/01	30/08/00	-
Price	0.46	0.79	0.54	0.65	1.16	-
P/RPS	0.16	0.30	0.24	0.29	0.38	-19.43%
YoY %	-46.67%	25.00%	-17.24%	-23.68%	-	-
Horiz. %	42.11%	78.95%	63.16%	76.32%	100.00%	-
P/EPS	-4.36	-2.98	-2.26	-15.19	10.68	-
YoY %	-46.31%	-31.86%	85.12%	-242.23%	-	-
Horiz. %	-40.82%	-27.90%	-21.16%	-142.23%	100.00%	-
EY	-22.92	-33.55	-44.28	-6.58	9.36	-
YoY %	31.68%	24.23%	-572.95%	-170.30%	-	-
Horiz. %	-244.87%	-358.44%	-473.08%	-70.30%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.40	0.59	0.38	0.46	0.82	-16.41%
YoY %	-32.20%	55.26%	-17.39%	-43.90%	-	-
Horiz. %	48.78%	71.95%	46.34%	56.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos