[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -66.58%
YoY- 161.15%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 341,587 273,120 173,866 92,243 362,733 280,958 181,782 52.10%
PBT 17,965 21,585 16,759 8,740 23,800 18,290 6,652 93.58%
Tax -4,631 -6,304 -5,332 -2,559 -4,050 -5,724 -2,820 39.06%
NP 13,334 15,281 11,427 6,181 19,750 12,566 3,832 129.10%
-
NP to SH 11,239 13,762 10,069 5,142 15,388 9,190 1,708 249.94%
-
Tax Rate 25.78% 29.21% 31.82% 29.28% 17.02% 31.30% 42.39% -
Total Cost 328,253 257,839 162,439 86,062 342,983 268,392 177,950 50.24%
-
Net Worth 157,104 159,256 154,823 169,883 144,983 138,344 146,557 4.72%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 157,104 159,256 154,823 169,883 144,983 138,344 146,557 4.72%
NOSH 109,863 109,832 109,803 124,914 109,835 109,796 110,193 -0.19%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.90% 5.59% 6.57% 6.70% 5.44% 4.47% 2.11% -
ROE 7.15% 8.64% 6.50% 3.03% 10.61% 6.64% 1.17% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 310.92 248.67 158.34 73.84 330.25 255.89 164.97 52.40%
EPS 10.23 12.53 9.17 4.68 14.01 8.37 1.55 250.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.45 1.41 1.36 1.32 1.26 1.33 4.93%
Adjusted Per Share Value based on latest NOSH - 124,914
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 95.76 76.56 48.74 25.86 101.68 78.76 50.96 52.10%
EPS 3.15 3.86 2.82 1.44 4.31 2.58 0.48 249.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4404 0.4464 0.434 0.4762 0.4064 0.3878 0.4108 4.73%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.57 0.75 0.91 0.62 0.50 0.33 0.33 -
P/RPS 0.18 0.30 0.57 0.84 0.15 0.13 0.20 -6.76%
P/EPS 5.57 5.99 9.92 15.06 3.57 3.94 21.29 -58.99%
EY 17.95 16.71 10.08 6.64 28.02 25.36 4.70 143.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.65 0.46 0.38 0.26 0.25 36.68%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 05/12/07 28/08/07 30/05/07 27/02/07 13/12/06 29/08/06 -
Price 0.44 0.60 0.78 0.68 0.68 0.47 0.37 -
P/RPS 0.14 0.24 0.49 0.92 0.21 0.18 0.22 -25.95%
P/EPS 4.30 4.79 8.51 16.52 4.85 5.62 23.87 -68.00%
EY 23.25 20.88 11.76 6.05 20.60 17.81 4.19 212.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.55 0.50 0.52 0.37 0.28 7.00%

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