[MNRB] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -11.17%
YoY- 133.03%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,148,774 1,105,104 978,555 930,989 943,748 981,232 834,127 23.71%
PBT 7,362 48,408 193,955 249,797 267,198 426,504 144,644 -86.19%
Tax -22,460 -25,420 -23,514 -28,994 -18,634 -30,940 -15,165 29.83%
NP -15,098 22,988 170,441 220,802 248,564 395,564 129,479 -
-
NP to SH -15,098 22,988 170,441 220,802 248,564 395,564 129,479 -
-
Tax Rate 305.08% 52.51% 12.12% 11.61% 6.97% 7.25% 10.48% -
Total Cost 1,163,872 1,082,116 808,114 710,186 695,184 585,668 704,648 39.60%
-
Net Worth 882,154 904,620 893,594 899,849 890,758 907,295 805,553 6.22%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 43,137 - 84,902 70,742 84,834 - 97,003 -41.65%
Div Payout % 0.00% - 49.81% 32.04% 34.13% - 74.92% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 882,154 904,620 893,594 899,849 890,758 907,295 805,553 6.22%
NOSH 215,685 212,851 212,255 212,228 212,085 211,984 210,877 1.51%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1.31% 2.08% 17.42% 23.72% 26.34% 40.31% 15.52% -
ROE -1.71% 2.54% 19.07% 24.54% 27.90% 43.60% 16.07% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 532.61 519.19 461.03 438.67 444.99 462.88 395.55 21.87%
EPS -7.00 10.80 80.30 104.04 117.20 186.60 61.40 -
DPS 20.00 0.00 40.00 33.33 40.00 0.00 46.00 -42.52%
NAPS 4.09 4.25 4.21 4.24 4.20 4.28 3.82 4.64%
Adjusted Per Share Value based on latest NOSH - 212,333
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 146.70 141.12 124.96 118.89 120.52 125.30 106.52 23.71%
EPS -1.93 2.94 21.77 28.20 31.74 50.51 16.53 -
DPS 5.51 0.00 10.84 9.03 10.83 0.00 12.39 -41.65%
NAPS 1.1265 1.1552 1.1411 1.1491 1.1375 1.1586 1.0287 6.22%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.74 4.42 4.56 4.86 4.82 5.35 4.50 -
P/RPS 0.70 0.85 0.99 1.11 1.08 1.16 1.14 -27.69%
P/EPS -53.43 40.93 5.68 4.67 4.11 2.87 7.33 -
EY -1.87 2.44 17.61 21.41 24.32 34.88 13.64 -
DY 5.35 0.00 8.77 6.86 8.30 0.00 10.22 -34.96%
P/NAPS 0.91 1.04 1.08 1.15 1.15 1.25 1.18 -15.86%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 28/08/08 30/05/08 18/02/08 19/11/07 27/08/07 29/05/07 -
Price 3.00 4.30 4.80 4.82 4.90 4.84 4.54 -
P/RPS 0.56 0.83 1.04 1.10 1.10 1.05 1.15 -38.02%
P/EPS -42.86 39.81 5.98 4.63 4.18 2.59 7.39 -
EY -2.33 2.51 16.73 21.59 23.92 38.55 13.52 -
DY 6.67 0.00 8.33 6.92 8.16 0.00 10.13 -24.25%
P/NAPS 0.73 1.01 1.14 1.14 1.17 1.13 1.19 -27.73%

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