[MNRB] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -4.17%
YoY- -133.52%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 341,266 340,338 283,711 315,721 298,111 276,276 280,313 14.00%
PBT 400 -26,539 48,151 -11,375 -8,421 12,102 6,607 -84.55%
Tax -3,881 4,290 -464 -2,475 -4,875 -6,355 -1,768 68.82%
NP -3,481 -22,249 47,687 -13,850 -13,296 5,747 4,839 -
-
NP to SH -3,481 -22,249 47,687 -13,850 -13,296 5,747 4,838 -
-
Tax Rate 970.25% - 0.96% - - 52.51% 26.76% -
Total Cost 344,747 362,587 236,024 329,571 311,407 270,529 275,474 16.11%
-
Net Worth 902,884 889,959 851,903 842,950 877,107 904,620 885,564 1.29%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - 21,445 - 31,552 -
Div Payout % - - - - 0.00% - 652.17% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 902,884 889,959 851,903 842,950 877,107 904,620 885,564 1.29%
NOSH 217,562 213,932 212,975 213,405 214,451 212,851 210,347 2.27%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -1.02% -6.54% 16.81% -4.39% -4.46% 2.08% 1.73% -
ROE -0.39% -2.50% 5.60% -1.64% -1.52% 0.64% 0.55% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 156.86 159.09 133.21 147.94 139.01 129.80 133.26 11.47%
EPS -1.60 -10.40 22.30 -6.49 -6.20 2.70 2.30 -
DPS 0.00 0.00 0.00 0.00 10.00 0.00 15.00 -
NAPS 4.15 4.16 4.00 3.95 4.09 4.25 4.21 -0.95%
Adjusted Per Share Value based on latest NOSH - 213,405
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 43.58 43.46 36.23 40.32 38.07 35.28 35.80 13.99%
EPS -0.44 -2.84 6.09 -1.77 -1.70 0.73 0.62 -
DPS 0.00 0.00 0.00 0.00 2.74 0.00 4.03 -
NAPS 1.153 1.1365 1.0879 1.0764 1.1201 1.1552 1.1309 1.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.24 3.00 2.75 2.88 3.74 4.42 4.56 -
P/RPS 2.07 1.89 2.06 1.95 2.69 3.41 3.42 -28.42%
P/EPS -202.50 -28.85 12.28 -44.38 -60.32 163.70 198.26 -
EY -0.49 -3.47 8.14 -2.25 -1.66 0.61 0.50 -
DY 0.00 0.00 0.00 0.00 2.67 0.00 3.29 -
P/NAPS 0.78 0.72 0.69 0.73 0.91 1.04 1.08 -19.48%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 27/05/09 27/02/09 21/11/08 28/08/08 30/05/08 -
Price 3.14 3.26 3.12 3.00 3.00 4.30 4.80 -
P/RPS 2.00 2.05 2.34 2.03 2.16 3.31 3.60 -32.39%
P/EPS -196.25 -31.35 13.93 -46.22 -48.39 159.26 208.70 -
EY -0.51 -3.19 7.18 -2.16 -2.07 0.63 0.48 -
DY 0.00 0.00 0.00 0.00 3.33 0.00 3.13 -
P/NAPS 0.76 0.78 0.78 0.76 0.73 1.01 1.14 -23.66%

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