[MNRB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 81.35%
YoY- 284.23%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 398,893 1,463,262 1,100,851 725,661 386,687 1,345,183 1,024,662 -46.77%
PBT 51,785 164,952 108,815 63,576 35,635 75,370 75,130 -22.02%
Tax -8,821 -42,010 -25,031 -16,174 -9,496 -27,203 -20,723 -43.50%
NP 42,964 122,942 83,784 47,402 26,139 48,167 54,407 -14.60%
-
NP to SH 42,964 122,942 83,784 47,402 26,139 48,167 54,407 -14.60%
-
Tax Rate 17.03% 25.47% 23.00% 25.44% 26.65% 36.09% 27.58% -
Total Cost 355,929 1,340,320 1,017,067 678,259 360,548 1,297,016 970,255 -48.84%
-
Net Worth 1,044,322 999,082 978,546 952,310 928,678 999,147 921,718 8.70%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,044,322 999,082 978,546 952,310 928,678 999,147 921,718 8.70%
NOSH 212,693 213,024 213,190 213,522 212,512 213,492 213,360 -0.20%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.77% 8.40% 7.61% 6.53% 6.76% 3.58% 5.31% -
ROE 4.11% 12.31% 8.56% 4.98% 2.81% 4.82% 5.90% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 187.54 686.90 516.37 339.85 181.96 630.08 480.25 -46.66%
EPS 20.20 57.70 39.30 22.20 12.30 22.60 25.50 -14.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.91 4.69 4.59 4.46 4.37 4.68 4.32 8.93%
Adjusted Per Share Value based on latest NOSH - 212,630
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.94 186.86 140.58 92.67 49.38 171.78 130.85 -46.77%
EPS 5.49 15.70 10.70 6.05 3.34 6.15 6.95 -14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3336 1.2758 1.2496 1.2161 1.1859 1.2759 1.177 8.70%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.83 2.63 2.69 2.69 2.68 3.04 3.09 -
P/RPS 1.51 0.38 0.52 0.79 1.47 0.48 0.64 77.50%
P/EPS 14.01 4.56 6.84 12.12 21.79 13.47 12.12 10.17%
EY 7.14 21.94 14.61 8.25 4.59 7.42 8.25 -9.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.59 0.60 0.61 0.65 0.72 -13.45%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 31/05/11 24/02/11 30/11/10 25/08/10 31/05/10 25/02/10 -
Price 2.96 2.76 2.69 2.78 2.59 2.89 2.73 -
P/RPS 1.58 0.40 0.52 0.82 1.42 0.46 0.57 97.69%
P/EPS 14.65 4.78 6.84 12.52 21.06 12.81 10.71 23.29%
EY 6.82 20.91 14.61 7.99 4.75 7.81 9.34 -18.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.59 0.62 0.59 0.62 0.63 -3.20%

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