[MNRB] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -64.24%
YoY- -15.82%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 218,173 204,261 193,419 185,714 227,759 187,250 184,420 2.83%
PBT 26,920 14,526 26,337 28,260 29,057 12,437 5,971 28.51%
Tax -5,630 -3,528 -6,695 -6,410 -3,100 -2,570 -3,119 10.33%
NP 21,290 10,998 19,642 21,850 25,957 9,867 2,852 39.77%
-
NP to SH 21,290 10,998 19,642 21,850 25,957 9,867 2,852 39.77%
-
Tax Rate 20.91% 24.29% 25.42% 22.68% 10.67% 20.66% 52.24% -
Total Cost 196,883 193,263 173,777 163,864 201,802 177,383 181,568 1.35%
-
Net Worth 736,421 669,357 633,927 582,877 530,408 470,042 448,997 8.59%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 736,421 669,357 633,927 582,877 530,408 470,042 448,997 8.59%
NOSH 200,659 197,450 195,054 194,292 194,288 194,232 192,702 0.67%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.76% 5.38% 10.16% 11.77% 11.40% 5.27% 1.55% -
ROE 2.89% 1.64% 3.10% 3.75% 4.89% 2.10% 0.64% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 108.73 103.45 99.16 95.58 117.23 96.41 95.70 2.14%
EPS 10.61 5.57 10.07 11.21 13.36 5.08 1.48 38.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.39 3.25 3.00 2.73 2.42 2.33 7.86%
Adjusted Per Share Value based on latest NOSH - 194,292
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 27.86 26.08 24.70 23.72 29.08 23.91 23.55 2.83%
EPS 2.72 1.40 2.51 2.79 3.31 1.26 0.36 40.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9404 0.8548 0.8095 0.7443 0.6773 0.6002 0.5734 8.59%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.18 3.52 3.20 3.10 2.95 2.58 4.52 -
P/RPS 3.84 3.40 3.23 3.24 2.52 2.68 4.72 -3.37%
P/EPS 39.40 63.20 31.78 27.57 22.08 50.79 305.41 -28.90%
EY 2.54 1.58 3.15 3.63 4.53 1.97 0.33 40.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.04 0.98 1.03 1.08 1.07 1.94 -8.47%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 26/08/05 27/08/04 22/08/03 21/08/02 20/08/01 29/08/00 -
Price 4.10 3.74 3.16 3.28 3.02 2.59 4.02 -
P/RPS 3.77 3.62 3.19 3.43 2.58 2.69 4.20 -1.78%
P/EPS 38.64 67.15 31.38 29.17 22.60 50.98 271.62 -27.73%
EY 2.59 1.49 3.19 3.43 4.42 1.96 0.37 38.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.10 0.97 1.09 1.11 1.07 1.73 -6.98%

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