[MINHO] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 28.64%
YoY- -40.66%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 80,041 80,860 79,816 78,240 65,650 78,272 64,531 15.45%
PBT 5,909 5,728 -7,029 -4,404 -7,494 -5,237 -8,165 -
Tax -3,009 -2,701 -3,963 -2,114 -1,640 -1,788 719 -
NP 2,900 3,027 -10,992 -6,518 -9,134 -7,025 -7,446 -
-
NP to SH 2,900 3,027 -10,992 -6,518 -9,134 -7,025 -7,446 -
-
Tax Rate 50.92% 47.15% - - - - - -
Total Cost 77,141 77,833 90,808 84,758 74,784 85,297 71,977 4.73%
-
Net Worth 126,325 122,834 147,179 148,386 146,187 147,085 147,201 -9.70%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 126,325 122,834 147,179 148,386 146,187 147,085 147,201 -9.70%
NOSH 109,848 109,673 109,835 109,915 109,915 109,765 109,851 -0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.62% 3.74% -13.77% -8.33% -13.91% -8.98% -11.54% -
ROE 2.30% 2.46% -7.47% -4.39% -6.25% -4.78% -5.06% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 72.86 73.73 72.67 71.18 59.73 71.31 58.74 15.45%
EPS 2.64 2.76 -10.01 -5.93 -8.31 -6.40 -6.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.34 1.35 1.33 1.34 1.34 -9.69%
Adjusted Per Share Value based on latest NOSH - 109,915
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.44 22.67 22.37 21.93 18.40 21.94 18.09 15.46%
EPS 0.81 0.85 -3.08 -1.83 -2.56 -1.97 -2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3541 0.3443 0.4126 0.416 0.4098 0.4123 0.4126 -9.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.52 0.63 0.67 0.68 0.47 0.45 0.42 -
P/RPS 0.71 0.85 0.92 0.96 0.79 0.63 0.71 0.00%
P/EPS 19.70 22.83 -6.69 -11.47 -5.66 -7.03 -6.20 -
EY 5.08 4.38 -14.94 -8.72 -17.68 -14.22 -16.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.50 0.50 0.35 0.34 0.31 28.23%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 21/11/03 28/08/03 30/05/03 28/02/03 -
Price 0.46 0.58 0.66 0.68 0.79 0.49 0.44 -
P/RPS 0.63 0.79 0.91 0.96 1.32 0.69 0.75 -10.98%
P/EPS 17.42 21.01 -6.59 -11.47 -9.51 -7.66 -6.49 -
EY 5.74 4.76 -15.16 -8.72 -10.52 -13.06 -15.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.49 0.50 0.59 0.37 0.33 13.69%

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