[MNRB] YoY Quarter Result on 31-Dec-2011 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 329.78%
YoY- -62.5%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 606,705 635,616 603,455 492,371 375,190 343,058 315,721 11.49%
PBT -14,288 26,557 50,120 23,873 45,239 101,269 -11,375 3.87%
Tax -5,798 -12,578 -20,899 -10,231 -8,857 -21,132 -2,475 15.23%
NP -20,086 13,979 29,221 13,642 36,382 80,137 -13,850 6.38%
-
NP to SH -20,086 13,979 29,221 13,642 36,382 80,137 -13,850 6.38%
-
Tax Rate - 47.36% 41.70% 42.86% 19.58% 20.87% - -
Total Cost 626,791 621,637 574,234 478,729 338,808 262,921 329,571 11.30%
-
Net Worth 1,252,169 1,143,736 1,064,151 1,033,807 976,569 920,723 842,950 6.81%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,252,169 1,143,736 1,064,151 1,033,807 976,569 920,723 842,950 6.81%
NOSH 213,680 211,803 212,830 213,156 212,760 213,130 213,405 0.02%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -3.31% 2.20% 4.84% 2.77% 9.70% 23.36% -4.39% -
ROE -1.60% 1.22% 2.75% 1.32% 3.73% 8.70% -1.64% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 283.93 300.10 283.54 230.99 176.34 160.96 147.94 11.47%
EPS -9.40 6.60 13.70 6.40 17.10 37.60 -6.49 6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.86 5.40 5.00 4.85 4.59 4.32 3.95 6.79%
Adjusted Per Share Value based on latest NOSH - 213,156
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 77.48 81.17 77.06 62.88 47.91 43.81 40.32 11.49%
EPS -2.56 1.79 3.73 1.74 4.65 10.23 -1.77 6.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.599 1.4605 1.3589 1.3202 1.2471 1.1758 1.0764 6.81%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.74 3.53 2.66 2.53 2.69 3.09 2.88 -
P/RPS 1.32 1.18 0.94 1.10 1.53 1.92 1.95 -6.29%
P/EPS -39.79 53.48 19.37 39.53 15.73 8.22 -44.38 -1.80%
EY -2.51 1.87 5.16 2.53 6.36 12.17 -2.25 1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.53 0.52 0.59 0.72 0.73 -2.16%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 28/02/14 28/02/13 24/02/12 24/02/11 25/02/10 27/02/09 -
Price 3.90 4.01 2.55 2.68 2.69 2.73 3.00 -
P/RPS 1.37 1.34 0.90 1.16 1.53 1.70 2.03 -6.34%
P/EPS -41.49 60.76 18.57 41.88 15.73 7.26 -46.22 -1.78%
EY -2.41 1.65 5.38 2.39 6.36 13.77 -2.16 1.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.51 0.55 0.59 0.63 0.76 -2.07%

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