[MNRB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 2.92%
YoY- 31.64%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 890,108 574,387 276,276 978,555 698,242 471,874 245,308 135.21%
PBT -7,694 3,681 12,102 193,955 187,348 133,599 106,626 -
Tax -13,705 -11,230 -6,355 -23,514 -21,746 -9,317 -7,735 46.17%
NP -21,399 -7,549 5,747 170,441 165,602 124,282 98,891 -
-
NP to SH -21,399 -7,549 5,747 170,441 165,602 124,282 98,891 -
-
Tax Rate - 305.08% 52.51% 12.12% 11.61% 6.97% 7.25% -
Total Cost 911,507 581,936 270,529 808,114 532,640 347,592 146,417 236.54%
-
Net Worth 841,055 882,154 904,620 893,594 899,849 890,758 907,295 -4.90%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 21,292 21,568 - 84,902 53,057 42,417 - -
Div Payout % 0.00% 0.00% - 49.81% 32.04% 34.13% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 841,055 882,154 904,620 893,594 899,849 890,758 907,295 -4.90%
NOSH 212,925 215,685 212,851 212,255 212,228 212,085 211,984 0.29%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -2.40% -1.31% 2.08% 17.42% 23.72% 26.34% 40.31% -
ROE -2.54% -0.86% 0.64% 19.07% 18.40% 13.95% 10.90% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 418.04 266.31 129.80 461.03 329.00 222.49 115.72 134.52%
EPS -10.05 -3.50 2.70 80.30 78.03 58.60 46.65 -
DPS 10.00 10.00 0.00 40.00 25.00 20.00 0.00 -
NAPS 3.95 4.09 4.25 4.21 4.24 4.20 4.28 -5.18%
Adjusted Per Share Value based on latest NOSH - 210,347
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 113.67 73.35 35.28 124.96 89.17 60.26 31.33 135.19%
EPS -2.73 -0.96 0.73 21.77 21.15 15.87 12.63 -
DPS 2.72 2.75 0.00 10.84 6.78 5.42 0.00 -
NAPS 1.074 1.1265 1.1552 1.1411 1.1491 1.1375 1.1586 -4.90%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.88 3.74 4.42 4.56 4.86 4.82 5.35 -
P/RPS 0.69 1.40 3.41 0.99 1.48 2.17 4.62 -71.68%
P/EPS -28.66 -106.86 163.70 5.68 6.23 8.23 11.47 -
EY -3.49 -0.94 0.61 17.61 16.06 12.16 8.72 -
DY 3.47 2.67 0.00 8.77 5.14 4.15 0.00 -
P/NAPS 0.73 0.91 1.04 1.08 1.15 1.15 1.25 -30.01%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 28/08/08 30/05/08 18/02/08 19/11/07 27/08/07 -
Price 3.00 3.00 4.30 4.80 4.82 4.90 4.84 -
P/RPS 0.72 1.13 3.31 1.04 1.47 2.20 4.18 -68.87%
P/EPS -29.85 -85.71 159.26 5.98 6.18 8.36 10.38 -
EY -3.35 -1.17 0.63 16.73 16.19 11.96 9.64 -
DY 3.33 3.33 0.00 8.33 5.19 4.08 0.00 -
P/NAPS 0.76 0.73 1.01 1.14 1.14 1.17 1.13 -23.14%

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