[MNRB] QoQ Cumulative Quarter Result on 30-Jun-2001 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
20-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -68.19%
YoY- 245.97%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 728,590 549,388 371,988 187,250 659,974 505,327 341,995 65.64%
PBT 61,679 62,605 33,151 12,437 44,936 -6,910 13,176 180.09%
Tax -4,272 -13,470 -8,570 -2,570 -13,918 6,910 -5,158 -11.81%
NP 57,407 49,135 24,581 9,867 31,018 0 8,018 271.92%
-
NP to SH 57,407 49,135 24,581 9,867 31,018 -12,068 8,018 271.92%
-
Tax Rate 6.93% 21.52% 25.85% 20.66% 30.97% - 39.15% -
Total Cost 671,183 500,253 347,407 177,383 628,956 505,327 333,977 59.31%
-
Net Worth 506,875 497,176 473,757 470,042 460,499 430,031 457,064 7.14%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 38,841 - 15,533 - 29,145 - 9,683 152.67%
Div Payout % 67.66% - 63.19% - 93.96% - 120.77% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 506,875 497,176 473,757 470,042 460,499 430,031 457,064 7.14%
NOSH 194,205 194,209 194,162 194,232 194,303 193,707 193,671 0.18%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 7.88% 8.94% 6.61% 5.27% 4.70% 0.00% 2.34% -
ROE 11.33% 9.88% 5.19% 2.10% 6.74% -2.81% 1.75% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 375.17 282.88 191.59 96.41 339.66 260.87 176.59 65.33%
EPS 29.56 25.30 12.66 5.08 16.01 -6.23 4.14 271.24%
DPS 20.00 0.00 8.00 0.00 15.00 0.00 5.00 152.19%
NAPS 2.61 2.56 2.44 2.42 2.37 2.22 2.36 6.94%
Adjusted Per Share Value based on latest NOSH - 194,232
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 93.04 70.16 47.50 23.91 84.28 64.53 43.67 65.64%
EPS 7.33 6.27 3.14 1.26 3.96 -1.54 1.02 272.84%
DPS 4.96 0.00 1.98 0.00 3.72 0.00 1.24 152.19%
NAPS 0.6473 0.6349 0.605 0.6002 0.5881 0.5491 0.5837 7.14%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.04 2.61 2.23 2.58 2.37 4.90 4.06 -
P/RPS 0.81 0.92 1.16 2.68 0.70 1.88 2.30 -50.16%
P/EPS 10.28 10.32 17.61 50.79 14.85 -78.65 98.07 -77.79%
EY 9.72 9.69 5.68 1.97 6.74 -1.27 1.02 350.09%
DY 6.58 0.00 3.59 0.00 6.33 0.00 1.23 206.19%
P/NAPS 1.16 1.02 0.91 1.07 1.00 2.21 1.72 -23.11%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 23/05/02 07/02/02 23/11/01 20/08/01 24/05/01 15/02/01 13/11/00 -
Price 3.18 2.75 2.62 2.59 2.35 3.68 4.06 -
P/RPS 0.85 0.97 1.37 2.69 0.69 1.41 2.30 -48.53%
P/EPS 10.76 10.87 20.70 50.98 14.72 -59.07 98.07 -77.11%
EY 9.30 9.20 4.83 1.96 6.79 -1.69 1.02 337.02%
DY 6.29 0.00 3.05 0.00 6.38 0.00 1.23 197.11%
P/NAPS 1.22 1.07 1.07 1.07 0.99 1.66 1.72 -20.48%

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