[MNRB] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 192.14%
YoY- -84.58%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,366,216 1,363,208 1,361,352 1,173,819 1,186,810 1,148,774 1,105,104 15.14%
PBT 100,173 -52,278 -106,156 40,457 -10,258 7,362 48,408 62.17%
Tax -27,630 818 17,160 -14,169 -18,273 -22,460 -25,420 5.69%
NP 72,542 -51,460 -88,996 26,288 -28,532 -15,098 22,988 114.69%
-
NP to SH 72,542 -51,460 -88,996 26,288 -28,532 -15,098 22,988 114.69%
-
Tax Rate 27.58% - - 35.02% - 305.08% 52.51% -
Total Cost 1,293,673 1,414,668 1,450,348 1,147,531 1,215,342 1,163,872 1,082,116 12.60%
-
Net Worth 921,718 882,475 889,959 892,638 841,055 882,154 904,620 1.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 21,202 28,390 43,137 - -
Div Payout % - - - 80.66% 0.00% 0.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 921,718 882,475 889,959 892,638 841,055 882,154 904,620 1.25%
NOSH 213,360 212,644 213,932 212,028 212,925 215,685 212,851 0.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.31% -3.77% -6.54% 2.24% -2.40% -1.31% 2.08% -
ROE 7.87% -5.83% -10.00% 2.94% -3.39% -1.71% 2.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 640.33 641.07 636.35 553.62 557.38 532.61 519.19 14.96%
EPS 34.00 -24.20 -41.60 12.30 -13.40 -7.00 10.80 114.35%
DPS 0.00 0.00 0.00 10.00 13.33 20.00 0.00 -
NAPS 4.32 4.15 4.16 4.21 3.95 4.09 4.25 1.09%
Adjusted Per Share Value based on latest NOSH - 212,975
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 174.47 174.08 173.84 149.90 151.56 146.70 141.12 15.14%
EPS 9.26 -6.57 -11.36 3.36 -3.64 -1.93 2.94 114.42%
DPS 0.00 0.00 0.00 2.71 3.63 5.51 0.00 -
NAPS 1.177 1.1269 1.1365 1.1399 1.074 1.1265 1.1552 1.25%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.09 3.24 3.00 2.75 2.88 3.74 4.42 -
P/RPS 0.48 0.51 0.47 0.50 0.52 0.70 0.85 -31.60%
P/EPS 9.09 -13.39 -7.21 22.18 -21.49 -53.43 40.93 -63.22%
EY 11.00 -7.47 -13.87 4.51 -4.65 -1.87 2.44 172.15%
DY 0.00 0.00 0.00 3.64 4.63 5.35 0.00 -
P/NAPS 0.72 0.78 0.72 0.65 0.73 0.91 1.04 -21.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 27/05/09 27/02/09 21/11/08 28/08/08 -
Price 2.73 3.14 3.26 3.12 3.00 3.00 4.30 -
P/RPS 0.43 0.49 0.51 0.56 0.54 0.56 0.83 -35.41%
P/EPS 8.03 -12.98 -7.84 25.16 -22.39 -42.86 39.81 -65.50%
EY 12.45 -7.71 -12.76 3.97 -4.47 -2.33 2.51 189.99%
DY 0.00 0.00 0.00 3.21 4.44 6.67 0.00 -
P/NAPS 0.63 0.76 0.78 0.74 0.76 0.73 1.01 -26.93%

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