[MNRB] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 444.31%
YoY- 885.68%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 343,058 341,266 340,338 283,711 315,721 298,111 276,276 15.48%
PBT 101,269 400 -26,539 48,151 -11,375 -8,421 12,102 310.58%
Tax -21,132 -3,881 4,290 -464 -2,475 -4,875 -6,355 122.29%
NP 80,137 -3,481 -22,249 47,687 -13,850 -13,296 5,747 476.55%
-
NP to SH 80,137 -3,481 -22,249 47,687 -13,850 -13,296 5,747 476.55%
-
Tax Rate 20.87% 970.25% - 0.96% - - 52.51% -
Total Cost 262,921 344,747 362,587 236,024 329,571 311,407 270,529 -1.87%
-
Net Worth 920,723 902,884 889,959 851,903 842,950 877,107 904,620 1.17%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 21,445 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 920,723 902,884 889,959 851,903 842,950 877,107 904,620 1.17%
NOSH 213,130 217,562 213,932 212,975 213,405 214,451 212,851 0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 23.36% -1.02% -6.54% 16.81% -4.39% -4.46% 2.08% -
ROE 8.70% -0.39% -2.50% 5.60% -1.64% -1.52% 0.64% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 160.96 156.86 159.09 133.21 147.94 139.01 129.80 15.37%
EPS 37.60 -1.60 -10.40 22.30 -6.49 -6.20 2.70 476.05%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.32 4.15 4.16 4.00 3.95 4.09 4.25 1.09%
Adjusted Per Share Value based on latest NOSH - 212,975
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.81 43.58 43.46 36.23 40.32 38.07 35.28 15.48%
EPS 10.23 -0.44 -2.84 6.09 -1.77 -1.70 0.73 478.46%
DPS 0.00 0.00 0.00 0.00 0.00 2.74 0.00 -
NAPS 1.1758 1.153 1.1365 1.0879 1.0764 1.1201 1.1552 1.18%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.09 3.24 3.00 2.75 2.88 3.74 4.42 -
P/RPS 1.92 2.07 1.89 2.06 1.95 2.69 3.41 -31.74%
P/EPS 8.22 -202.50 -28.85 12.28 -44.38 -60.32 163.70 -86.31%
EY 12.17 -0.49 -3.47 8.14 -2.25 -1.66 0.61 631.59%
DY 0.00 0.00 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.72 0.78 0.72 0.69 0.73 0.91 1.04 -21.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 27/05/09 27/02/09 21/11/08 28/08/08 -
Price 2.73 3.14 3.26 3.12 3.00 3.00 4.30 -
P/RPS 1.70 2.00 2.05 2.34 2.03 2.16 3.31 -35.78%
P/EPS 7.26 -196.25 -31.35 13.93 -46.22 -48.39 159.26 -87.16%
EY 13.77 -0.51 -3.19 7.18 -2.16 -2.07 0.63 677.36%
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.63 0.76 0.78 0.78 0.76 0.73 1.01 -26.93%

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