[MINHO] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -113.26%
YoY- -115.15%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 92,243 81,775 99,176 91,158 90,624 71,803 86,139 4.67%
PBT 8,740 5,510 11,638 2,092 4,560 -4,110 3,855 72.66%
Tax -2,609 1,674 -2,904 -1,205 -1,615 -1,482 -1,642 36.20%
NP 6,131 7,184 8,734 887 2,945 -5,592 2,213 97.37%
-
NP to SH 5,846 6,198 7,483 -261 1,969 3,209 1,666 131.09%
-
Tax Rate 29.85% -30.38% 24.95% 57.60% 35.42% - 42.59% -
Total Cost 86,112 74,591 90,442 90,271 87,679 77,395 83,926 1.73%
-
Net Worth 169,883 145,059 138,451 144,637 130,900 128,618 109,647 33.93%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 169,883 145,059 138,451 144,637 130,900 128,618 109,647 33.93%
NOSH 124,914 109,893 109,882 108,750 110,000 109,930 109,647 9.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.65% 8.79% 8.81% 0.97% 3.25% -7.79% 2.57% -
ROE 3.44% 4.27% 5.40% -0.18% 1.50% 2.49% 1.52% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 73.84 74.41 90.26 83.82 82.39 65.32 78.56 -4.05%
EPS 4.68 5.64 6.81 -0.24 1.79 2.92 1.52 111.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.32 1.26 1.33 1.19 1.17 1.00 22.77%
Adjusted Per Share Value based on latest NOSH - 108,750
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 25.86 22.92 27.80 25.55 25.40 20.13 24.15 4.67%
EPS 1.64 1.74 2.10 -0.07 0.55 0.90 0.47 130.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4762 0.4066 0.3881 0.4055 0.367 0.3606 0.3074 33.91%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.62 0.50 0.33 0.33 0.36 0.36 0.37 -
P/RPS 0.84 0.67 0.37 0.39 0.44 0.55 0.47 47.32%
P/EPS 13.25 8.87 4.85 -137.50 20.11 12.33 24.35 -33.37%
EY 7.55 11.28 20.64 -0.73 4.97 8.11 4.11 50.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.26 0.25 0.30 0.31 0.37 15.63%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 13/12/06 29/08/06 22/06/06 27/02/06 29/11/05 -
Price 0.68 0.68 0.47 0.37 0.37 0.40 0.38 -
P/RPS 0.92 0.91 0.52 0.44 0.45 0.61 0.48 54.36%
P/EPS 14.53 12.06 6.90 -154.17 20.67 13.70 25.01 -30.39%
EY 6.88 8.29 14.49 -0.65 4.84 7.30 4.00 43.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.37 0.28 0.31 0.34 0.38 20.09%

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