[MNRB] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -165.68%
YoY- -106.07%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,361,352 1,173,819 1,186,810 1,148,774 1,105,104 978,555 930,989 28.85%
PBT -106,156 40,457 -10,258 7,362 48,408 193,955 249,797 -
Tax 17,160 -14,169 -18,273 -22,460 -25,420 -23,514 -28,994 -
NP -88,996 26,288 -28,532 -15,098 22,988 170,441 220,802 -
-
NP to SH -88,996 26,288 -28,532 -15,098 22,988 170,441 220,802 -
-
Tax Rate - 35.02% - 305.08% 52.51% 12.12% 11.61% -
Total Cost 1,450,348 1,147,531 1,215,342 1,163,872 1,082,116 808,114 710,186 61.03%
-
Net Worth 889,959 892,638 841,055 882,154 904,620 893,594 899,849 -0.73%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 21,202 28,390 43,137 - 84,902 70,742 -
Div Payout % - 80.66% 0.00% 0.00% - 49.81% 32.04% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 889,959 892,638 841,055 882,154 904,620 893,594 899,849 -0.73%
NOSH 213,932 212,028 212,925 215,685 212,851 212,255 212,228 0.53%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -6.54% 2.24% -2.40% -1.31% 2.08% 17.42% 23.72% -
ROE -10.00% 2.94% -3.39% -1.71% 2.54% 19.07% 24.54% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 636.35 553.62 557.38 532.61 519.19 461.03 438.67 28.17%
EPS -41.60 12.30 -13.40 -7.00 10.80 80.30 104.04 -
DPS 0.00 10.00 13.33 20.00 0.00 40.00 33.33 -
NAPS 4.16 4.21 3.95 4.09 4.25 4.21 4.24 -1.26%
Adjusted Per Share Value based on latest NOSH - 214,451
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 173.84 149.90 151.56 146.70 141.12 124.96 118.89 28.85%
EPS -11.36 3.36 -3.64 -1.93 2.94 21.77 28.20 -
DPS 0.00 2.71 3.63 5.51 0.00 10.84 9.03 -
NAPS 1.1365 1.1399 1.074 1.1265 1.1552 1.1411 1.1491 -0.73%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.00 2.75 2.88 3.74 4.42 4.56 4.86 -
P/RPS 0.47 0.50 0.52 0.70 0.85 0.99 1.11 -43.64%
P/EPS -7.21 22.18 -21.49 -53.43 40.93 5.68 4.67 -
EY -13.87 4.51 -4.65 -1.87 2.44 17.61 21.41 -
DY 0.00 3.64 4.63 5.35 0.00 8.77 6.86 -
P/NAPS 0.72 0.65 0.73 0.91 1.04 1.08 1.15 -26.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 27/02/09 21/11/08 28/08/08 30/05/08 18/02/08 -
Price 3.26 3.12 3.00 3.00 4.30 4.80 4.82 -
P/RPS 0.51 0.56 0.54 0.56 0.83 1.04 1.10 -40.12%
P/EPS -7.84 25.16 -22.39 -42.86 39.81 5.98 4.63 -
EY -12.76 3.97 -4.47 -2.33 2.51 16.73 21.59 -
DY 0.00 3.21 4.44 6.67 0.00 8.33 6.92 -
P/NAPS 0.78 0.74 0.76 0.73 1.01 1.14 1.14 -22.37%

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