[MNRB] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -86.51%
YoY- -94.19%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,595,572 1,546,748 1,361,352 1,105,104 981,232 872,692 817,044 11.79%
PBT 207,140 142,540 -106,156 48,408 426,504 107,680 58,104 23.58%
Tax -35,284 -37,984 17,160 -25,420 -30,940 -22,520 -14,112 16.49%
NP 171,856 104,556 -88,996 22,988 395,564 85,160 43,992 25.48%
-
NP to SH 171,856 104,556 -88,996 22,988 395,564 85,160 43,992 25.48%
-
Tax Rate 17.03% 26.65% - 52.51% 7.25% 20.91% 24.29% -
Total Cost 1,423,716 1,442,192 1,450,348 1,082,116 585,668 787,532 773,052 10.70%
-
Net Worth 1,044,322 928,678 889,959 904,620 907,295 736,421 669,357 7.69%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,044,322 928,678 889,959 904,620 907,295 736,421 669,357 7.69%
NOSH 212,693 212,512 213,932 212,851 211,984 200,659 197,450 1.24%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.77% 6.76% -6.54% 2.08% 40.31% 9.76% 5.38% -
ROE 16.46% 11.26% -10.00% 2.54% 43.60% 11.56% 6.57% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 750.18 727.84 636.35 519.19 462.88 434.91 413.80 10.41%
EPS 80.80 49.20 -41.60 10.80 186.60 42.44 22.28 23.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.91 4.37 4.16 4.25 4.28 3.67 3.39 6.36%
Adjusted Per Share Value based on latest NOSH - 212,851
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 203.75 197.52 173.84 141.12 125.30 111.44 104.34 11.79%
EPS 21.95 13.35 -11.36 2.94 50.51 10.87 5.62 25.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3336 1.1859 1.1365 1.1552 1.1586 0.9404 0.8548 7.69%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.83 2.68 3.00 4.42 5.35 4.18 3.52 -
P/RPS 0.38 0.37 0.47 0.85 1.16 0.96 0.85 -12.55%
P/EPS 3.50 5.45 -7.21 40.93 2.87 9.85 15.80 -22.20%
EY 28.55 18.36 -13.87 2.44 34.88 10.15 6.33 28.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.72 1.04 1.25 1.14 1.04 -9.26%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 25/08/10 28/08/09 28/08/08 27/08/07 18/08/06 26/08/05 -
Price 2.96 2.59 3.26 4.30 4.84 4.10 3.74 -
P/RPS 0.39 0.36 0.51 0.83 1.05 0.94 0.90 -13.00%
P/EPS 3.66 5.26 -7.84 39.81 2.59 9.66 16.79 -22.41%
EY 27.30 19.00 -12.76 2.51 38.55 10.35 5.96 28.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.78 1.01 1.13 1.12 1.10 -9.60%

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