[MINHO] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
02-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2426.72%
YoY- 5346.0%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 172,607 114,957 57,047 216,446 158,930 108,025 55,731 112.32%
PBT 2,989 4,529 2,516 4,101 6,462 3,304 259 409.92%
Tax -2,508 -1,418 -842 76,173 -2,578 -1,451 -700 133.96%
NP 481 3,111 1,674 80,274 3,884 1,853 -441 -
-
NP to SH -995 1,583 859 80,274 3,177 1,439 -876 8.85%
-
Tax Rate 83.91% 31.31% 33.47% -1,857.43% 39.89% 43.92% 270.27% -
Total Cost 172,126 111,846 55,373 136,172 155,046 106,172 56,172 110.82%
-
Net Worth 264,604 283,620 296,006 280,079 205,570 204,189 200,385 20.34%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 264,604 283,620 296,006 280,079 205,570 204,189 200,385 20.34%
NOSH 109,340 109,930 116,081 109,405 109,930 109,779 109,499 -0.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.28% 2.71% 2.93% 37.09% 2.44% 1.72% -0.79% -
ROE -0.38% 0.56% 0.29% 28.66% 1.55% 0.70% -0.44% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 157.86 104.57 49.14 197.84 144.57 98.40 50.90 112.52%
EPS -0.91 1.44 0.74 -1.01 2.89 1.31 -0.80 8.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.58 2.55 2.56 1.87 1.86 1.83 20.45%
Adjusted Per Share Value based on latest NOSH - 109,794
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.39 32.23 15.99 60.68 44.55 30.28 15.62 112.36%
EPS -0.28 0.44 0.24 22.50 0.89 0.40 -0.25 7.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7418 0.7951 0.8298 0.7851 0.5763 0.5724 0.5617 20.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.34 0.43 0.51 0.43 0.38 0.38 0.42 -
P/RPS 0.22 0.41 1.04 0.22 0.26 0.39 0.83 -58.70%
P/EPS -37.36 29.86 68.92 0.59 13.15 28.99 -52.50 -20.27%
EY -2.68 3.35 1.45 170.63 7.61 3.45 -1.90 25.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.20 0.17 0.20 0.20 0.23 -28.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 30/05/11 02/03/11 29/11/10 30/08/10 27/05/10 -
Price 0.55 0.405 0.44 0.42 0.35 0.35 0.31 -
P/RPS 0.35 0.39 0.90 0.21 0.24 0.36 0.61 -30.92%
P/EPS -60.44 28.12 59.46 0.57 12.11 26.70 -38.75 34.45%
EY -1.65 3.56 1.68 174.70 8.26 3.75 -2.58 -25.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.16 0.17 0.16 0.19 0.19 0.17 22.30%

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