[MNRB] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -86.51%
YoY- -94.19%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,173,819 1,186,810 1,148,774 1,105,104 978,555 930,989 943,748 15.63%
PBT 40,457 -10,258 7,362 48,408 193,955 249,797 267,198 -71.55%
Tax -14,169 -18,273 -22,460 -25,420 -23,514 -28,994 -18,634 -16.67%
NP 26,288 -28,532 -15,098 22,988 170,441 220,802 248,564 -77.60%
-
NP to SH 26,288 -28,532 -15,098 22,988 170,441 220,802 248,564 -77.60%
-
Tax Rate 35.02% - 305.08% 52.51% 12.12% 11.61% 6.97% -
Total Cost 1,147,531 1,215,342 1,163,872 1,082,116 808,114 710,186 695,184 39.62%
-
Net Worth 892,638 841,055 882,154 904,620 893,594 899,849 890,758 0.14%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 21,202 28,390 43,137 - 84,902 70,742 84,834 -60.28%
Div Payout % 80.66% 0.00% 0.00% - 49.81% 32.04% 34.13% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 892,638 841,055 882,154 904,620 893,594 899,849 890,758 0.14%
NOSH 212,028 212,925 215,685 212,851 212,255 212,228 212,085 -0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.24% -2.40% -1.31% 2.08% 17.42% 23.72% 26.34% -
ROE 2.94% -3.39% -1.71% 2.54% 19.07% 24.54% 27.90% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 553.62 557.38 532.61 519.19 461.03 438.67 444.99 15.66%
EPS 12.30 -13.40 -7.00 10.80 80.30 104.04 117.20 -77.72%
DPS 10.00 13.33 20.00 0.00 40.00 33.33 40.00 -60.28%
NAPS 4.21 3.95 4.09 4.25 4.21 4.24 4.20 0.15%
Adjusted Per Share Value based on latest NOSH - 212,851
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 149.90 151.56 146.70 141.12 124.96 118.89 120.52 15.63%
EPS 3.36 -3.64 -1.93 2.94 21.77 28.20 31.74 -77.59%
DPS 2.71 3.63 5.51 0.00 10.84 9.03 10.83 -60.25%
NAPS 1.1399 1.074 1.1265 1.1552 1.1411 1.1491 1.1375 0.14%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.75 2.88 3.74 4.42 4.56 4.86 4.82 -
P/RPS 0.50 0.52 0.70 0.85 0.99 1.11 1.08 -40.12%
P/EPS 22.18 -21.49 -53.43 40.93 5.68 4.67 4.11 207.35%
EY 4.51 -4.65 -1.87 2.44 17.61 21.41 24.32 -67.44%
DY 3.64 4.63 5.35 0.00 8.77 6.86 8.30 -42.24%
P/NAPS 0.65 0.73 0.91 1.04 1.08 1.15 1.15 -31.61%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 27/02/09 21/11/08 28/08/08 30/05/08 18/02/08 19/11/07 -
Price 3.12 3.00 3.00 4.30 4.80 4.82 4.90 -
P/RPS 0.56 0.54 0.56 0.83 1.04 1.10 1.10 -36.21%
P/EPS 25.16 -22.39 -42.86 39.81 5.98 4.63 4.18 230.53%
EY 3.97 -4.47 -2.33 2.51 16.73 21.59 23.92 -69.76%
DY 3.21 4.44 6.67 0.00 8.33 6.92 8.16 -46.28%
P/NAPS 0.74 0.76 0.73 1.01 1.14 1.14 1.17 -26.29%

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