[MNRB] QoQ Cumulative 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- -96.63%
YoY- -94.19%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,173,819 890,108 574,387 276,276 978,555 698,242 471,874 83.48%
PBT 40,457 -7,694 3,681 12,102 193,955 187,348 133,599 -54.87%
Tax -14,169 -13,705 -11,230 -6,355 -23,514 -21,746 -9,317 32.21%
NP 26,288 -21,399 -7,549 5,747 170,441 165,602 124,282 -64.46%
-
NP to SH 26,288 -21,399 -7,549 5,747 170,441 165,602 124,282 -64.46%
-
Tax Rate 35.02% - 305.08% 52.51% 12.12% 11.61% 6.97% -
Total Cost 1,147,531 911,507 581,936 270,529 808,114 532,640 347,592 121.55%
-
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 21,292 21,568 - 84,902 53,057 42,417 -36.99%
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% -2.54% -0.86% 0.64% 19.07% 18.40% 13.95% -
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 553.62 418.04 266.31 129.80 461.03 329.00 222.49 83.52%
EPS 12.30 -10.05 -3.50 2.70 80.30 78.03 58.60 -64.64%
DPS 10.00 10.00 10.00 0.00 40.00 25.00 20.00 -36.97%
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 149.90 113.67 73.35 35.28 124.96 89.17 60.26 83.48%
EPS 3.36 -2.73 -0.96 0.73 21.77 21.15 15.87 -64.44%
DPS 2.71 2.72 2.75 0.00 10.84 6.78 5.42 -36.97%
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 0.69 1.40 3.41 0.99 1.48 2.17 -62.38%
P/EPS 22.18 -28.66 -106.86 163.70 5.68 6.23 8.23 93.54%
EY 4.51 -3.49 -0.94 0.61 17.61 16.06 12.16 -48.34%
DY 3.64 3.47 2.67 0.00 8.77 5.14 4.15 -8.36%
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 0.72 1.13 3.31 1.04 1.47 2.20 -59.80%
P/EPS 25.16 -29.85 -85.71 159.26 5.98 6.18 8.36 108.31%
EY 3.97 -3.35 -1.17 0.63 16.73 16.19 11.96 -52.02%
DY 3.21 3.33 3.33 0.00 8.33 5.19 4.08 -14.76%
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