[MNRB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 107.98%
YoY- 67.22%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 204,261 719,194 539,849 365,500 193,419 670,730 523,427 -46.62%
PBT 14,526 122,540 85,303 55,831 26,337 123,777 89,971 -70.38%
Tax -3,528 -32,516 -22,603 -14,980 -6,695 -35,196 -23,630 -71.88%
NP 10,998 90,024 62,700 40,851 19,642 88,581 66,341 -69.85%
-
NP to SH 10,998 90,024 62,700 40,851 19,642 88,581 66,341 -69.85%
-
Tax Rate 24.29% 26.54% 26.50% 26.83% 25.42% 28.44% 26.26% -
Total Cost 193,263 629,170 477,149 324,649 173,777 582,149 457,086 -43.69%
-
Net Worth 669,357 658,519 645,239 638,846 633,927 613,253 603,100 7.20%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 59,148 39,224 19,536 - 58,405 38,909 -
Div Payout % - 65.70% 62.56% 47.82% - 65.93% 58.65% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 669,357 658,519 645,239 638,846 633,927 613,253 603,100 7.20%
NOSH 197,450 197,161 196,121 195,365 195,054 194,683 194,548 0.99%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.38% 12.52% 11.61% 11.18% 10.16% 13.21% 12.67% -
ROE 1.64% 13.67% 9.72% 6.39% 3.10% 14.44% 11.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 103.45 364.77 275.26 187.08 99.16 344.52 269.05 -47.15%
EPS 5.57 45.70 31.97 20.91 10.07 45.48 34.10 -70.15%
DPS 0.00 30.00 20.00 10.00 0.00 30.00 20.00 -
NAPS 3.39 3.34 3.29 3.27 3.25 3.15 3.10 6.14%
Adjusted Per Share Value based on latest NOSH - 195,723
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.08 91.84 68.94 46.67 24.70 85.65 66.84 -46.63%
EPS 1.40 11.50 8.01 5.22 2.51 11.31 8.47 -69.91%
DPS 0.00 7.55 5.01 2.49 0.00 7.46 4.97 -
NAPS 0.8548 0.8409 0.824 0.8158 0.8095 0.7831 0.7702 7.20%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.52 3.46 3.58 3.18 3.20 3.60 3.30 -
P/RPS 3.40 0.95 1.30 1.70 3.23 1.04 1.23 97.08%
P/EPS 63.20 7.58 11.20 15.21 31.78 7.91 9.68 249.72%
EY 1.58 13.20 8.93 6.58 3.15 12.64 10.33 -71.43%
DY 0.00 8.67 5.59 3.14 0.00 8.33 6.06 -
P/NAPS 1.04 1.04 1.09 0.97 0.98 1.14 1.06 -1.26%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 12/05/05 22/02/05 09/11/04 27/08/04 14/05/04 26/02/04 -
Price 3.74 3.62 3.48 3.36 3.16 3.20 3.56 -
P/RPS 3.62 0.99 1.26 1.80 3.19 0.93 1.32 96.04%
P/EPS 67.15 7.93 10.89 16.07 31.38 7.03 10.44 246.24%
EY 1.49 12.61 9.19 6.22 3.19 14.22 9.58 -71.11%
DY 0.00 8.29 5.75 2.98 0.00 9.38 5.62 -
P/NAPS 1.10 1.08 1.06 1.03 0.97 1.02 1.15 -2.92%

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