[MINHO] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -55.06%
YoY- 28.19%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 301,978 286,693 290,879 291,228 281,567 272,239 249,734 13.46%
PBT -24,164 -25,300 -23,235 -13,899 -7,711 -18,245 -17,399 24.40%
Tax -9,505 -4,823 -5,901 -5,386 -4,726 -11,502 -8,057 11.61%
NP -33,669 -30,123 -29,136 -19,285 -12,437 -29,747 -25,456 20.43%
-
NP to SH -33,669 -30,123 -29,136 -19,285 -12,437 -30,508 -26,373 17.63%
-
Tax Rate - - - - - - - -
Total Cost 335,647 316,816 320,015 310,513 294,004 301,986 275,190 14.11%
-
Net Worth 147,179 148,386 146,187 147,085 147,201 126,214 155,533 -3.60%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 147,179 148,386 146,187 147,085 147,201 126,214 155,533 -3.60%
NOSH 109,835 109,915 109,915 109,765 109,851 92,127 110,307 -0.28%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -11.15% -10.51% -10.02% -6.62% -4.42% -10.93% -10.19% -
ROE -22.88% -20.30% -19.93% -13.11% -8.45% -24.17% -16.96% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 274.94 260.83 264.64 265.32 256.31 295.50 226.40 13.78%
EPS -30.65 -27.41 -26.51 -17.57 -11.32 -33.12 -23.91 17.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.35 1.33 1.34 1.34 1.37 1.41 -3.32%
Adjusted Per Share Value based on latest NOSH - 109,765
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 84.65 80.37 81.54 81.64 78.93 76.32 70.01 13.45%
EPS -9.44 -8.44 -8.17 -5.41 -3.49 -8.55 -7.39 17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4126 0.416 0.4098 0.4123 0.4126 0.3538 0.436 -3.60%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.67 0.68 0.47 0.45 0.42 0.45 0.52 -
P/RPS 0.24 0.26 0.18 0.17 0.16 0.15 0.23 2.86%
P/EPS -2.19 -2.48 -1.77 -2.56 -3.71 -1.36 -2.17 0.61%
EY -45.75 -40.30 -56.40 -39.04 -26.96 -73.59 -45.98 -0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.35 0.34 0.31 0.33 0.37 22.16%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 30/05/03 28/02/03 26/11/02 28/08/02 -
Price 0.66 0.68 0.79 0.49 0.44 0.42 0.54 -
P/RPS 0.24 0.26 0.30 0.18 0.17 0.14 0.24 0.00%
P/EPS -2.15 -2.48 -2.98 -2.79 -3.89 -1.27 -2.26 -3.26%
EY -46.45 -40.30 -33.55 -35.86 -25.73 -78.85 -44.28 3.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.59 0.37 0.33 0.31 0.38 18.41%

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