[MNRB] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 62.73%
YoY- 44.95%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 298,111 276,276 280,313 226,369 226,565 245,308 210,074 26.20%
PBT -8,421 12,102 6,607 53,749 26,973 106,626 49,063 -
Tax -4,875 -6,355 -1,768 -12,429 -1,582 -7,735 9,350 -
NP -13,296 5,747 4,839 41,320 25,391 98,891 58,413 -
-
NP to SH -13,296 5,747 4,838 41,320 25,391 98,891 58,413 -
-
Tax Rate - 52.51% 26.76% 23.12% 5.87% 7.25% -19.06% -
Total Cost 311,407 270,529 275,474 185,049 201,174 146,417 151,661 61.33%
-
Net Worth 877,107 904,620 885,564 900,291 888,684 907,295 808,469 5.56%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 21,445 - 31,552 10,616 42,318 - 55,026 -46.55%
Div Payout % 0.00% - 652.17% 25.69% 166.67% - 94.20% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 877,107 904,620 885,564 900,291 888,684 907,295 808,469 5.56%
NOSH 214,451 212,851 210,347 212,333 211,591 211,984 211,641 0.88%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -4.46% 2.08% 1.73% 18.25% 11.21% 40.31% 27.81% -
ROE -1.52% 0.64% 0.55% 4.59% 2.86% 10.90% 7.23% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 139.01 129.80 133.26 106.61 107.08 115.72 99.26 25.09%
EPS -6.20 2.70 2.30 19.46 12.00 46.65 27.60 -
DPS 10.00 0.00 15.00 5.00 20.00 0.00 26.00 -47.02%
NAPS 4.09 4.25 4.21 4.24 4.20 4.28 3.82 4.64%
Adjusted Per Share Value based on latest NOSH - 212,333
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 38.07 35.28 35.80 28.91 28.93 31.33 26.83 26.19%
EPS -1.70 0.73 0.62 5.28 3.24 12.63 7.46 -
DPS 2.74 0.00 4.03 1.36 5.40 0.00 7.03 -46.55%
NAPS 1.1201 1.1552 1.1309 1.1497 1.1348 1.1586 1.0324 5.57%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.74 4.42 4.56 4.86 4.82 5.35 4.50 -
P/RPS 2.69 3.41 3.42 4.56 4.50 4.62 4.53 -29.28%
P/EPS -60.32 163.70 198.26 24.97 40.17 11.47 16.30 -
EY -1.66 0.61 0.50 4.00 2.49 8.72 6.13 -
DY 2.67 0.00 3.29 1.03 4.15 0.00 5.78 -40.15%
P/NAPS 0.91 1.04 1.08 1.15 1.15 1.25 1.18 -15.86%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 28/08/08 30/05/08 18/02/08 19/11/07 27/08/07 29/05/07 -
Price 3.00 4.30 4.80 4.82 4.90 4.84 4.54 -
P/RPS 2.16 3.31 3.60 4.52 4.58 4.18 4.57 -39.23%
P/EPS -48.39 159.26 208.70 24.77 40.83 10.38 16.45 -
EY -2.07 0.63 0.48 4.04 2.45 9.64 6.08 -
DY 3.33 0.00 3.13 1.04 4.08 0.00 5.73 -30.29%
P/NAPS 0.73 1.01 1.14 1.14 1.17 1.13 1.19 -27.73%

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