[MINHO] YoY Cumulative 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- -130.02%
YoY- -3097.96%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 181,782 160,673 160,901 143,922 134,610 118,159 157,321 2.43%
PBT 6,652 10,882 11,637 -12,731 2,793 4,608 12,197 -9.60%
Tax -2,820 -3,247 -5,710 -3,428 -2,254 -2,814 -6,718 -13.46%
NP 3,832 7,635 5,927 -16,159 539 1,794 5,479 -5.78%
-
NP to SH 1,708 5,435 5,927 -16,159 539 1,794 5,479 -17.64%
-
Tax Rate 42.39% 29.84% 49.07% - 80.70% 61.07% 55.08% -
Total Cost 177,950 153,038 154,974 160,081 134,071 116,365 151,842 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 1.17% 4.16% 4.70% -11.06% 0.35% 1.15% 3.51% -
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 164.97 146.30 146.59 131.02 122.37 107.36 142.99 2.41%
EPS 1.55 4.95 5.40 -14.71 0.49 1.63 4.98 -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 50.96 45.04 45.11 40.35 37.74 33.12 44.10 2.43%
EPS 0.48 1.52 1.66 -4.53 0.15 0.50 1.54 -17.65%
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 0.20 0.29 0.35 0.36 0.42 0.48 0.83 -21.10%
P/EPS 21.29 8.49 9.63 -3.20 106.12 31.90 23.69 -1.76%
EY 4.70 11.78 10.38 -31.30 0.94 3.13 4.22 1.81%
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 0.22 0.29 0.31 0.60 0.44 0.61 0.81 -19.51%
P/EPS 23.87 8.69 8.52 -5.37 110.20 39.88 23.29 0.41%
EY 4.19 11.51 11.74 -18.62 0.91 2.51 4.29 -0.39%
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