[MINHO] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -87.56%
YoY- 36.44%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 296,216 287,844 313,088 281,567 289,381 269,220 274,444 5.21%
PBT -22,846 -25,462 -20,948 -7,712 604 5,586 3,804 -
Tax -7,389 -6,856 -7,152 -8,376 -12,126 -4,508 -3,804 55.61%
NP -30,236 -32,318 -28,100 -16,088 -11,522 1,078 0 -
-
NP to SH -30,236 -32,318 -28,100 -16,088 -8,577 1,078 -708 1118.99%
-
Tax Rate - - - - 2,007.62% 80.70% 100.00% -
Total Cost 326,452 320,162 341,188 297,655 300,903 268,142 274,444 12.25%
-
Net Worth 148,323 146,101 147,085 147,169 111,984 155,099 151,556 -1.42%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 148,323 146,101 147,085 147,169 111,984 155,099 151,556 -1.42%
NOSH 109,869 109,850 109,765 109,827 81,740 109,999 110,625 -0.45%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -10.21% -11.23% -8.98% -5.71% -3.98% 0.40% 0.00% -
ROE -20.39% -22.12% -19.10% -10.93% -7.66% 0.70% -0.47% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 269.61 262.03 285.23 256.37 354.02 244.75 248.08 5.69%
EPS -27.52 -29.42 -25.60 -14.64 -10.49 0.98 -0.64 1124.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.34 1.34 1.37 1.41 1.37 -0.97%
Adjusted Per Share Value based on latest NOSH - 109,851
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 83.04 80.69 87.77 78.93 81.12 75.47 76.93 5.22%
EPS -8.48 -9.06 -7.88 -4.51 -2.40 0.30 -0.20 1113.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4158 0.4096 0.4123 0.4126 0.3139 0.4348 0.4249 -1.43%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.68 0.47 0.45 0.42 0.45 0.52 0.53 -
P/RPS 0.25 0.18 0.16 0.16 0.13 0.21 0.21 12.31%
P/EPS -2.47 -1.60 -1.76 -2.87 -4.29 53.06 -82.81 -90.36%
EY -40.47 -62.60 -56.89 -34.88 -23.32 1.88 -1.21 935.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.35 0.34 0.31 0.33 0.37 0.39 17.99%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 30/05/03 28/02/03 26/11/02 28/08/02 30/05/02 -
Price 0.68 0.79 0.49 0.44 0.42 0.54 0.54 -
P/RPS 0.25 0.30 0.17 0.17 0.12 0.22 0.22 8.88%
P/EPS -2.47 -2.69 -1.91 -3.00 -4.00 55.10 -84.38 -90.48%
EY -40.47 -37.24 -52.24 -33.29 -24.98 1.81 -1.19 947.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.37 0.33 0.31 0.38 0.39 17.99%

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