[MINHO] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -15.01%
YoY- -3097.96%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 363,564 321,346 321,802 287,844 269,220 236,318 314,642 2.43%
PBT 13,304 21,764 23,274 -25,462 5,586 9,216 24,394 -9.60%
Tax -5,640 -6,494 -11,420 -6,856 -4,508 -5,628 -13,436 -13.46%
NP 7,664 15,270 11,854 -32,318 1,078 3,588 10,958 -5.78%
-
NP to SH 3,416 10,870 11,854 -32,318 1,078 3,588 10,958 -17.64%
-
Tax Rate 42.39% 29.84% 49.07% - 80.70% 61.07% 55.08% -
Total Cost 355,900 306,076 309,948 320,162 268,142 232,730 303,684 2.67%
-
Net Worth 146,557 130,694 126,223 146,101 155,099 156,287 156,228 -1.05%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 146,557 130,694 126,223 146,101 155,099 156,287 156,228 -1.05%
NOSH 110,193 109,827 109,759 109,850 109,999 110,061 110,020 0.02%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.11% 4.75% 3.68% -11.23% 0.40% 1.52% 3.48% -
ROE 2.33% 8.32% 9.39% -22.12% 0.70% 2.30% 7.01% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 329.93 292.59 293.19 262.03 244.75 214.71 285.99 2.40%
EPS 3.10 9.90 10.80 -29.42 0.98 3.26 9.96 -17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.19 1.15 1.33 1.41 1.42 1.42 -1.08%
Adjusted Per Share Value based on latest NOSH - 109,915
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 101.92 90.08 90.21 80.69 75.47 66.25 88.20 2.43%
EPS 0.96 3.05 3.32 -9.06 0.30 1.01 3.07 -17.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4108 0.3664 0.3538 0.4096 0.4348 0.4381 0.438 -1.06%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.33 0.42 0.52 0.47 0.52 0.52 1.18 -
P/RPS 0.10 0.14 0.18 0.18 0.21 0.24 0.41 -20.94%
P/EPS 10.65 4.24 4.81 -1.60 53.06 15.95 11.85 -1.76%
EY 9.39 23.57 20.77 -62.60 1.88 6.27 8.44 1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.35 0.45 0.35 0.37 0.37 0.83 -18.11%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 27/08/04 28/08/03 28/08/02 30/08/01 30/08/00 -
Price 0.37 0.43 0.46 0.79 0.54 0.65 1.16 -
P/RPS 0.11 0.15 0.16 0.30 0.22 0.30 0.41 -19.68%
P/EPS 11.94 4.34 4.26 -2.69 55.10 19.94 11.65 0.41%
EY 8.38 23.02 23.48 -37.24 1.81 5.02 8.59 -0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.40 0.59 0.38 0.46 0.82 -16.38%

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