[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Announcement Date
29-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 238.61%
YoY- -48.22%
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 232,554 177,351 118,159 42,346 294,923 243,317 157,321 29.67%
PBT -16,693 3,115 4,608 2,515 14,317 15,881 12,197 -
Tax 16,693 -2,561 -2,814 -957 -14,317 -9,358 -6,718 -
NP 0 554 1,794 1,558 0 6,523 5,479 -
-
NP to SH -25,310 554 1,794 1,558 -1,124 6,523 5,479 -
-
Tax Rate - 82.22% 61.07% 38.05% 100.00% 58.93% 55.08% -
Total Cost 232,554 176,797 116,365 40,788 294,923 236,794 151,842 32.76%
-
Net Worth 143,906 158,443 156,287 154,702 153,172 157,299 156,228 -5.31%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 143,906 158,443 156,287 154,702 153,172 157,299 156,228 -5.31%
NOSH 109,852 110,800 110,061 109,718 110,196 110,000 110,020 -0.10%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 0.00% 0.31% 1.52% 3.68% 0.00% 2.68% 3.48% -
ROE -17.59% 0.35% 1.15% 1.01% -0.73% 4.15% 3.51% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 211.70 160.06 107.36 38.60 267.63 221.20 142.99 29.80%
EPS -23.04 0.50 1.63 1.42 -1.02 5.93 4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.43 1.42 1.41 1.39 1.43 1.42 -5.21%
Adjusted Per Share Value based on latest NOSH - 109,718
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 65.19 49.72 33.12 11.87 82.68 68.21 44.10 29.67%
EPS -7.10 0.16 0.50 0.44 -0.32 1.83 1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4034 0.4442 0.4381 0.4337 0.4294 0.441 0.438 -5.32%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.60 0.53 0.52 0.65 0.75 0.95 1.18 -
P/RPS 0.28 0.33 0.48 1.68 0.28 0.43 0.83 -51.44%
P/EPS -2.60 106.00 31.90 45.77 -73.53 16.02 23.69 -
EY -38.40 0.94 3.13 2.18 -1.36 6.24 4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.37 0.46 0.54 0.66 0.83 -32.45%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 28/11/01 30/08/01 29/05/01 28/02/01 29/11/00 30/08/00 -
Price 0.60 0.60 0.65 0.60 0.63 0.82 1.16 -
P/RPS 0.28 0.37 0.61 1.55 0.24 0.37 0.81 -50.64%
P/EPS -2.60 120.00 39.88 42.25 -61.76 13.83 23.29 -
EY -38.40 0.83 2.51 2.37 -1.62 7.23 4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.46 0.43 0.45 0.57 0.82 -31.90%

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