[MINHO] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 33.66%
YoY- 161.15%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 222,924 215,876 318,380 368,972 362,496 321,784 323,440 -6.01%
PBT 1,036 8,884 16,280 34,960 18,240 25,504 22,912 -40.29%
Tax -2,800 -5,720 -5,928 -10,236 -6,460 -10,656 -10,804 -20.14%
NP -1,764 3,164 10,352 24,724 11,780 14,848 12,108 -
-
NP to SH -3,504 3,860 6,820 20,568 7,876 14,848 12,108 -
-
Tax Rate 270.27% 64.39% 36.41% 29.28% 35.42% 41.78% 47.15% -
Total Cost 224,688 212,712 308,028 344,248 350,716 306,936 311,332 -5.28%
-
Net Worth 200,385 200,676 156,199 169,883 130,900 109,933 122,834 8.49%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 200,385 200,676 156,199 169,883 130,900 109,933 122,834 8.49%
NOSH 109,499 109,659 110,000 124,914 110,000 109,933 109,673 -0.02%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -0.79% 1.47% 3.25% 6.70% 3.25% 4.61% 3.74% -
ROE -1.75% 1.92% 4.37% 12.11% 6.02% 13.51% 9.86% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 203.58 196.86 289.44 295.38 329.54 292.71 294.91 -5.98%
EPS -3.20 3.52 6.20 18.72 7.16 13.52 11.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.83 1.42 1.36 1.19 1.00 1.12 8.52%
Adjusted Per Share Value based on latest NOSH - 124,914
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 62.49 60.52 89.25 103.43 101.62 90.21 90.67 -6.01%
EPS -0.98 1.08 1.91 5.77 2.21 4.16 3.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5617 0.5626 0.4379 0.4762 0.367 0.3082 0.3443 8.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.42 0.22 0.52 0.62 0.36 0.53 0.63 -
P/RPS 0.21 0.11 0.18 0.21 0.11 0.18 0.21 0.00%
P/EPS -13.13 6.25 8.39 3.77 5.03 3.92 5.71 -
EY -7.62 16.00 11.92 26.56 19.89 25.48 17.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.12 0.37 0.46 0.30 0.53 0.56 -13.77%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 28/05/08 30/05/07 22/06/06 30/05/05 28/05/04 -
Price 0.31 0.33 0.43 0.68 0.37 0.41 0.58 -
P/RPS 0.15 0.17 0.15 0.23 0.11 0.14 0.20 -4.67%
P/EPS -9.69 9.38 6.94 4.13 5.17 3.04 5.25 -
EY -10.32 10.67 14.42 24.21 19.35 32.94 19.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.30 0.50 0.31 0.41 0.52 -16.99%

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