[MINHO] YoY Annualized Quarter Result on 30-Jun-2001 [#2]

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Annualized Quarter Result
Revenue	321,802	287,844	269,220	236,318	314,642	0.56%
YoY %	11.80%	6.92%	13.92%	-24.89%	-	-
Horiz. %	102.28%	91.48%	85.56%	75.11%	100.00%	-
PBT	23,274	-25,462	5,586	9,216	24,394	-1.16%
YoY %	191.41%	-555.82%	-39.39%	-62.22%	-	-
Horiz. %	95.41%	-104.38%	22.90%	37.78%	100.00%	-
Tax	-11,420	-6,856	-4,508	-5,628	-13,436	-3.98%
YoY %	-66.57%	-52.09%	19.90%	58.11%	-	-
Horiz. %	85.00%	51.03%	33.55%	41.89%	100.00%	-
NP	11,854	-32,318	1,078	3,588	10,958	1.98%
YoY %	136.68%	-3,097.96%	-69.96%	-67.26%	-	-
Horiz. %	108.18%	-294.93%	9.84%	32.74%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	11,854	-32,318	1,078	3,588	10,958	1.98%
YoY %	136.68%	-3,097.96%	-69.96%	-67.26%	-	-
Horiz. %	108.18%	-294.93%	9.84%	32.74%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	49.07%	-	80.70%	61.07%	55.08%	-
YoY %	0.00%	-	32.14%	10.88%	-	-
Horiz. %	89.09%	-	146.51%	110.88%	100.00%	-
Total Cost	309,948	320,162	268,142	232,730	303,684	0.51%
YoY %	-3.19%	19.40%	15.22%	-23.36%	-	-
Horiz. %	102.06%	105.43%	88.30%	76.64%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	126,223	146,101	155,099	156,287	156,228	-5.18%
YoY %	-13.61%	-5.80%	-0.76%	0.04%	-	-
Horiz. %	80.79%	93.52%	99.28%	100.04%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	126,223	146,101	155,099	156,287	156,228	-5.18%
YoY %	-13.61%	-5.80%	-0.76%	0.04%	-	-
Horiz. %	80.79%	93.52%	99.28%	100.04%	100.00%	-
NOSH	109,759	109,850	109,999	110,061	110,020	-0.05%
YoY %	-0.08%	-0.14%	-0.06%	0.04%	-	-
Horiz. %	99.76%	99.85%	99.98%	100.04%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	3.68%	-11.23%	0.40%	1.52%	3.48%	-
YoY %	132.77%	-2,907.50%	-73.68%	-56.32%	-	-
Horiz. %	105.75%	-322.70%	11.49%	43.68%	100.00%	-
ROE	9.39%	-22.12%	0.70%	2.30%	7.01%	-
YoY %	142.45%	-3,260.00%	-69.57%	-67.19%	-	-
Horiz. %	133.95%	-315.55%	9.99%	32.81%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	293.19	262.03	244.75	214.71	285.99	0.62%
YoY %	11.89%	7.06%	13.99%	-24.92%	-	-
Horiz. %	102.52%	91.62%	85.58%	75.08%	100.00%	-
EPS	10.80	-29.42	0.98	3.26	9.96	2.04%
YoY %	136.71%	-3,102.04%	-69.94%	-67.27%	-	-
Horiz. %	108.43%	-295.38%	9.84%	32.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.15	1.33	1.41	1.42	1.42	-5.13%
YoY %	-13.53%	-5.67%	-0.70%	0.00%	-	-
Horiz. %	80.99%	93.66%	99.30%	100.00%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 112,380
RPS	90.21	80.69	75.47	66.25	88.20	0.56%
YoY %	11.80%	6.92%	13.92%	-24.89%	-	-
Horiz. %	102.28%	91.49%	85.57%	75.11%	100.00%	-
EPS	3.32	-9.06	0.30	1.01	3.07	1.97%
YoY %	136.64%	-3,120.00%	-70.30%	-67.10%	-	-
Horiz. %	108.14%	-295.11%	9.77%	32.90%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.3538	0.4096	0.4348	0.4381	0.438	-5.19%
YoY %	-13.62%	-5.80%	-0.75%	0.02%	-	-
Horiz. %	80.78%	93.52%	99.27%	100.02%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.52	0.47	0.52	0.52	1.18	-
P/RPS	0.18	0.18	0.21	0.24	0.41	-18.58%
YoY %	0.00%	-14.29%	-12.50%	-41.46%	-	-
Horiz. %	43.90%	43.90%	51.22%	58.54%	100.00%	-
P/EPS	4.81	-1.60	53.06	15.95	11.85	-20.16%
YoY %	400.62%	-103.02%	232.66%	34.60%	-	-
Horiz. %	40.59%	-13.50%	447.76%	134.60%	100.00%	-
EY	20.77	-62.60	1.88	6.27	8.44	25.22%
YoY %	133.18%	-3,429.79%	-70.02%	-25.71%	-	-
Horiz. %	246.09%	-741.71%	22.27%	74.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.45	0.35	0.37	0.37	0.83	-14.18%
YoY %	28.57%	-5.41%	0.00%	-55.42%	-	-
Horiz. %	54.22%	42.17%	44.58%	44.58%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	27/08/04	28/08/03	28/08/02	30/08/01	30/08/00	-
Price	0.46	0.79	0.54	0.65	1.16	-
P/RPS	0.16	0.30	0.22	0.30	0.41	-20.94%
YoY %	-46.67%	36.36%	-26.67%	-26.83%	-	-
Horiz. %	39.02%	73.17%	53.66%	73.17%	100.00%	-
P/EPS	4.26	-2.69	55.10	19.94	11.65	-22.22%
YoY %	258.36%	-104.88%	176.33%	71.16%	-	-
Horiz. %	36.57%	-23.09%	472.96%	171.16%	100.00%	-
EY	23.48	-37.24	1.81	5.02	8.59	28.55%
YoY %	163.05%	-2,157.46%	-63.94%	-41.56%	-	-
Horiz. %	273.34%	-433.53%	21.07%	58.44%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.40	0.59	0.38	0.46	0.82	-16.41%
YoY %	-32.20%	55.26%	-17.39%	-43.90%	-	-
Horiz. %	48.78%	71.95%	46.34%	56.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos