[MINHO] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -84.56%
YoY- -93.63%
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 269,220 274,444 232,554 177,351 236,318 169,384 294,923 -5.91%
PBT 5,586 3,804 -16,693 3,115 9,216 10,060 14,317 -46.69%
Tax -4,508 -3,804 16,693 -2,561 -5,628 -3,828 -14,317 -53.81%
NP 1,078 0 0 554 3,588 6,232 0 -
-
NP to SH 1,078 -708 -25,310 554 3,588 6,232 -1,124 -
-
Tax Rate 80.70% 100.00% - 82.22% 61.07% 38.05% 100.00% -
Total Cost 268,142 274,444 232,554 176,797 232,730 163,152 294,923 -6.16%
-
Net Worth 155,099 151,556 143,906 158,443 156,287 154,702 153,172 0.83%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 155,099 151,556 143,906 158,443 156,287 154,702 153,172 0.83%
NOSH 109,999 110,625 109,852 110,800 110,061 109,718 110,196 -0.11%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.40% 0.00% 0.00% 0.31% 1.52% 3.68% 0.00% -
ROE 0.70% -0.47% -17.59% 0.35% 2.30% 4.03% -0.73% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 244.75 248.08 211.70 160.06 214.71 154.38 267.63 -5.79%
EPS 0.98 -0.64 -23.04 0.50 3.26 5.68 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.37 1.31 1.43 1.42 1.41 1.39 0.95%
Adjusted Per Share Value based on latest NOSH - 109,734
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 75.47 76.93 65.19 49.72 66.25 47.48 82.68 -5.91%
EPS 0.30 -0.20 -7.10 0.16 1.01 1.75 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4348 0.4249 0.4034 0.4442 0.4381 0.4337 0.4294 0.83%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.52 0.53 0.60 0.53 0.52 0.65 0.75 -
P/RPS 0.21 0.21 0.28 0.33 0.24 0.42 0.28 -17.49%
P/EPS 53.06 -82.81 -2.60 106.00 15.95 11.44 -73.53 -
EY 1.88 -1.21 -38.40 0.94 6.27 8.74 -1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.46 0.37 0.37 0.46 0.54 -22.33%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 30/05/02 27/02/02 28/11/01 30/08/01 29/05/01 28/02/01 -
Price 0.54 0.54 0.60 0.60 0.65 0.60 0.63 -
P/RPS 0.22 0.22 0.28 0.37 0.30 0.39 0.24 -5.65%
P/EPS 55.10 -84.38 -2.60 120.00 19.94 10.56 -61.76 -
EY 1.81 -1.19 -38.40 0.83 5.02 9.47 -1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.46 0.42 0.46 0.43 0.45 -10.68%

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