[MNRB] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -184.64%
YoY- -487.14%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,345,183 1,024,662 681,604 340,338 1,173,819 890,108 574,387 76.44%
PBT 75,370 75,130 -26,139 -26,539 40,457 -7,694 3,681 649.81%
Tax -27,203 -20,723 409 4,290 -14,169 -13,705 -11,230 80.46%
NP 48,167 54,407 -25,730 -22,249 26,288 -21,399 -7,549 -
-
NP to SH 48,167 54,407 -25,730 -22,249 26,288 -21,399 -7,549 -
-
Tax Rate 36.09% 27.58% - - 35.02% - 305.08% -
Total Cost 1,297,016 970,255 707,334 362,587 1,147,531 911,507 581,936 70.70%
-
Net Worth 999,147 921,718 882,475 889,959 892,638 841,055 882,154 8.66%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - 21,202 21,292 21,568 -
Div Payout % - - - - 80.66% 0.00% 0.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 999,147 921,718 882,475 889,959 892,638 841,055 882,154 8.66%
NOSH 213,492 213,360 212,644 213,932 212,028 212,925 215,685 -0.67%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.58% 5.31% -3.77% -6.54% 2.24% -2.40% -1.31% -
ROE 4.82% 5.90% -2.92% -2.50% 2.94% -2.54% -0.86% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 630.08 480.25 320.54 159.09 553.62 418.04 266.31 77.65%
EPS 22.60 25.50 -12.10 -10.40 12.30 -10.05 -3.50 -
DPS 0.00 0.00 0.00 0.00 10.00 10.00 10.00 -
NAPS 4.68 4.32 4.15 4.16 4.21 3.95 4.09 9.40%
Adjusted Per Share Value based on latest NOSH - 213,932
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 171.78 130.85 87.04 43.46 149.90 113.67 73.35 76.44%
EPS 6.15 6.95 -3.29 -2.84 3.36 -2.73 -0.96 -
DPS 0.00 0.00 0.00 0.00 2.71 2.72 2.75 -
NAPS 1.2759 1.177 1.1269 1.1365 1.1399 1.074 1.1265 8.66%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.04 3.09 3.24 3.00 2.75 2.88 3.74 -
P/RPS 0.48 0.64 1.01 1.89 0.50 0.69 1.40 -51.04%
P/EPS 13.47 12.12 -26.78 -28.85 22.18 -28.66 -106.86 -
EY 7.42 8.25 -3.73 -3.47 4.51 -3.49 -0.94 -
DY 0.00 0.00 0.00 0.00 3.64 3.47 2.67 -
P/NAPS 0.65 0.72 0.78 0.72 0.65 0.73 0.91 -20.11%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 26/11/09 28/08/09 27/05/09 27/02/09 21/11/08 -
Price 2.89 2.73 3.14 3.26 3.12 3.00 3.00 -
P/RPS 0.46 0.57 0.98 2.05 0.56 0.72 1.13 -45.10%
P/EPS 12.81 10.71 -25.95 -31.35 25.16 -29.85 -85.71 -
EY 7.81 9.34 -3.85 -3.19 3.97 -3.35 -1.17 -
DY 0.00 0.00 0.00 0.00 3.21 3.33 3.33 -
P/NAPS 0.62 0.63 0.76 0.78 0.74 0.76 0.73 -10.32%

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