[MNRB] QoQ Quarter Result on 31-Dec-2001 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
07-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 66.88%
YoY- 222.24%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 211,083 227,759 179,202 177,400 184,738 187,250 154,647 23.02%
PBT 3,873 29,057 -926 29,454 20,714 12,437 51,846 -82.23%
Tax -1,600 -3,100 9,198 -4,900 -6,000 -2,570 -8,760 -67.77%
NP 2,273 25,957 8,272 24,554 14,714 9,867 43,086 -85.90%
-
NP to SH 2,273 25,957 8,272 24,554 14,714 9,867 43,086 -85.90%
-
Tax Rate 41.31% 10.67% - 16.64% 28.97% 20.66% 16.90% -
Total Cost 208,810 201,802 170,930 152,846 170,024 177,383 111,561 51.81%
-
Net Worth 511,939 530,408 506,805 497,296 473,643 470,042 459,351 7.48%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 19,391 - 23,301 - 15,529 - 19,381 0.03%
Div Payout % 853.13% - 281.69% - 105.54% - 44.98% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 511,939 530,408 506,805 497,296 473,643 470,042 459,351 7.48%
NOSH 193,916 194,288 194,178 194,256 194,116 194,232 193,819 0.03%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.08% 11.40% 4.62% 13.84% 7.96% 5.27% 27.86% -
ROE 0.44% 4.89% 1.63% 4.94% 3.11% 2.10% 9.38% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 108.85 117.23 92.29 91.32 95.17 96.41 79.79 22.98%
EPS 1.20 13.36 4.26 12.64 7.58 5.08 22.23 -85.69%
DPS 10.00 0.00 12.00 0.00 8.00 0.00 10.00 0.00%
NAPS 2.64 2.73 2.61 2.56 2.44 2.42 2.37 7.45%
Adjusted Per Share Value based on latest NOSH - 194,256
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 26.96 29.08 22.88 22.65 23.59 23.91 19.75 23.03%
EPS 0.29 3.31 1.06 3.14 1.88 1.26 5.50 -85.91%
DPS 2.48 0.00 2.98 0.00 1.98 0.00 2.48 0.00%
NAPS 0.6537 0.6773 0.6472 0.635 0.6048 0.6002 0.5866 7.48%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 2.68 2.95 3.04 2.61 2.23 2.58 2.37 -
P/RPS 2.46 2.52 3.29 2.86 2.34 2.68 2.97 -11.79%
P/EPS 228.64 22.08 71.36 20.65 29.42 50.79 10.66 670.52%
EY 0.44 4.53 1.40 4.84 3.40 1.97 9.38 -86.96%
DY 3.73 0.00 3.95 0.00 3.59 0.00 4.22 -7.89%
P/NAPS 1.02 1.08 1.16 1.02 0.91 1.07 1.00 1.32%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 22/11/02 21/08/02 23/05/02 07/02/02 23/11/01 20/08/01 24/05/01 -
Price 2.79 3.02 3.18 2.75 2.62 2.59 2.35 -
P/RPS 2.56 2.58 3.45 3.01 2.75 2.69 2.95 -9.01%
P/EPS 238.02 22.60 74.65 21.76 34.56 50.98 10.57 695.92%
EY 0.42 4.42 1.34 4.60 2.89 1.96 9.46 -87.43%
DY 3.58 0.00 3.77 0.00 3.05 0.00 4.26 -10.93%
P/NAPS 1.06 1.11 1.22 1.07 1.07 1.07 0.99 4.65%

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