[MINHO] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -3.31%
YoY- -31.83%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 91,158 90,624 71,803 86,139 80,227 80,446 64,631 25.84%
PBT 2,092 4,560 -4,110 3,855 4,506 6,376 -937 -
Tax -1,205 -1,615 -1,482 -1,642 -1,322 -2,664 -1,961 -27.78%
NP 887 2,945 -5,592 2,213 3,184 3,712 -2,898 -
-
NP to SH -261 1,969 3,209 1,666 1,723 3,712 -2,898 -79.99%
-
Tax Rate 57.60% 35.42% - 42.59% 29.34% 41.78% - -
Total Cost 90,271 87,679 77,395 83,926 77,043 76,734 67,529 21.41%
-
Net Worth 144,637 130,900 128,618 109,647 130,456 109,933 125,358 10.03%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 144,637 130,900 128,618 109,647 130,456 109,933 125,358 10.03%
NOSH 108,750 110,000 109,930 109,647 109,627 109,933 109,964 -0.73%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.97% 3.25% -7.79% 2.57% 3.97% 4.61% -4.48% -
ROE -0.18% 1.50% 2.49% 1.52% 1.32% 3.38% -2.31% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 83.82 82.39 65.32 78.56 73.18 73.18 58.77 26.78%
EPS -0.24 1.79 2.92 1.52 1.57 3.38 -2.64 -79.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.19 1.17 1.00 1.19 1.00 1.14 10.85%
Adjusted Per Share Value based on latest NOSH - 109,647
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.55 25.40 20.13 24.15 22.49 22.55 18.12 25.82%
EPS -0.07 0.55 0.90 0.47 0.48 1.04 -0.81 -80.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4055 0.367 0.3606 0.3074 0.3657 0.3082 0.3514 10.04%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.33 0.36 0.36 0.37 0.42 0.53 0.62 -
P/RPS 0.39 0.44 0.55 0.47 0.57 0.72 1.05 -48.42%
P/EPS -137.50 20.11 12.33 24.35 26.72 15.70 -23.53 225.48%
EY -0.73 4.97 8.11 4.11 3.74 6.37 -4.25 -69.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.31 0.37 0.35 0.53 0.54 -40.23%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 22/06/06 27/02/06 29/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.37 0.37 0.40 0.38 0.43 0.41 0.61 -
P/RPS 0.44 0.45 0.61 0.48 0.59 0.56 1.04 -43.73%
P/EPS -154.17 20.67 13.70 25.01 27.36 12.14 -23.15 255.20%
EY -0.65 4.84 7.30 4.00 3.66 8.24 -4.32 -71.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.34 0.38 0.36 0.41 0.54 -35.53%

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