[MINHO] QoQ Cumulative 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- -150.09%
YoY- 36.44%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 222,162 143,922 78,272 281,567 217,036 134,610 68,611 118.71%
PBT -17,135 -12,731 -5,237 -7,712 453 2,793 951 -
Tax -5,542 -3,428 -1,788 -8,376 -9,095 -2,254 -951 223.48%
NP -22,677 -16,159 -7,025 -16,088 -8,642 539 0 -
-
NP to SH -22,677 -16,159 -7,025 -16,088 -6,433 539 -177 2433.91%
-
Tax Rate - - - - 2,007.73% 80.70% 100.00% -
Total Cost 244,839 160,081 85,297 297,655 225,678 134,071 68,611 133.33%
-
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 -15.29% -11.06% -4.78% -10.93% -5.74% 0.35% -0.12% -
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 202.21 131.02 71.31 256.37 265.52 122.37 62.02 119.71%
EPS -20.64 -14.71 -6.40 -14.64 -7.87 0.49 -0.16 2445.51%
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 62.28 40.35 21.94 78.93 60.84 37.74 19.23 118.74%
EPS -6.36 -4.53 -1.97 -4.51 -1.80 0.15 -0.05 2421.80%
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 0.34 0.36 0.63 0.16 0.17 0.42 0.85 -45.68%
P/EPS -3.29 -3.20 -7.03 -2.87 -5.72 106.12 -331.25 -95.36%
EY -30.35 -31.30 -14.22 -34.88 -17.49 0.94 -0.30 2065.07%
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 0.34 0.60 0.69 0.17 0.16 0.44 0.87 -46.51%
P/EPS -3.29 -5.37 -7.66 -3.00 -5.34 110.20 -337.50 -95.42%
EY -30.35 -18.62 -13.06 -33.29 -18.74 0.91 -0.30 2065.07%
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