[MNRB] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 205.5%
YoY- 364.5%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,546,748 1,361,352 1,105,104 981,232 872,692 817,044 773,676 12.23%
PBT 142,540 -106,156 48,408 426,504 107,680 58,104 105,348 5.16%
Tax -37,984 17,160 -25,420 -30,940 -22,520 -14,112 -26,780 5.99%
NP 104,556 -88,996 22,988 395,564 85,160 43,992 78,568 4.87%
-
NP to SH 104,556 -88,996 22,988 395,564 85,160 43,992 78,568 4.87%
-
Tax Rate 26.65% - 52.51% 7.25% 20.91% 24.29% 25.42% -
Total Cost 1,442,192 1,450,348 1,082,116 585,668 787,532 773,052 695,108 12.92%
-
Net Worth 928,678 889,959 904,620 907,295 736,421 669,357 633,927 6.56%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 928,678 889,959 904,620 907,295 736,421 669,357 633,927 6.56%
NOSH 212,512 213,932 212,851 211,984 200,659 197,450 195,054 1.43%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.76% -6.54% 2.08% 40.31% 9.76% 5.38% 10.16% -
ROE 11.26% -10.00% 2.54% 43.60% 11.56% 6.57% 12.39% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 727.84 636.35 519.19 462.88 434.91 413.80 396.65 10.64%
EPS 49.20 -41.60 10.80 186.60 42.44 22.28 40.28 3.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.37 4.16 4.25 4.28 3.67 3.39 3.25 5.05%
Adjusted Per Share Value based on latest NOSH - 211,984
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 197.52 173.84 141.12 125.30 111.44 104.34 98.80 12.23%
EPS 13.35 -11.36 2.94 50.51 10.87 5.62 10.03 4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1859 1.1365 1.1552 1.1586 0.9404 0.8548 0.8095 6.56%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.68 3.00 4.42 5.35 4.18 3.52 3.20 -
P/RPS 0.37 0.47 0.85 1.16 0.96 0.85 0.81 -12.23%
P/EPS 5.45 -7.21 40.93 2.87 9.85 15.80 7.94 -6.07%
EY 18.36 -13.87 2.44 34.88 10.15 6.33 12.59 6.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 1.04 1.25 1.14 1.04 0.98 -7.59%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 28/08/09 28/08/08 27/08/07 18/08/06 26/08/05 27/08/04 -
Price 2.59 3.26 4.30 4.84 4.10 3.74 3.16 -
P/RPS 0.36 0.51 0.83 1.05 0.94 0.90 0.80 -12.45%
P/EPS 5.26 -7.84 39.81 2.59 9.66 16.79 7.85 -6.45%
EY 19.00 -12.76 2.51 38.55 10.35 5.96 12.75 6.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.78 1.01 1.13 1.12 1.10 0.97 -7.94%

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