[MNRB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -65.05%
YoY- 64.37%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,018,043 1,580,068 1,087,697 398,893 1,463,262 1,100,851 725,661 97.63%
PBT 129,386 75,323 51,450 51,785 164,952 108,815 63,576 60.52%
Tax -42,199 -24,654 -14,423 -8,821 -42,010 -25,031 -16,174 89.41%
NP 87,187 50,669 37,027 42,964 122,942 83,784 47,402 50.06%
-
NP to SH 87,187 50,669 37,027 42,964 122,942 83,784 47,402 50.06%
-
Tax Rate 32.61% 32.73% 28.03% 17.03% 25.47% 23.00% 25.44% -
Total Cost 1,930,856 1,529,399 1,050,670 355,929 1,340,320 1,017,067 678,259 100.73%
-
Net Worth 1,058,335 1,032,540 1,034,202 1,044,322 999,082 978,546 952,310 7.28%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,058,335 1,032,540 1,034,202 1,044,322 999,082 978,546 952,310 7.28%
NOSH 212,944 212,894 212,798 212,693 213,024 213,190 213,522 -0.18%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.32% 3.21% 3.40% 10.77% 8.40% 7.61% 6.53% -
ROE 8.24% 4.91% 3.58% 4.11% 12.31% 8.56% 4.98% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 947.68 742.18 511.14 187.54 686.90 516.37 339.85 97.99%
EPS 40.90 23.80 17.40 20.20 57.70 39.30 22.20 50.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.97 4.85 4.86 4.91 4.69 4.59 4.46 7.47%
Adjusted Per Share Value based on latest NOSH - 212,693
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 257.70 201.77 138.90 50.94 186.86 140.58 92.67 97.62%
EPS 11.13 6.47 4.73 5.49 15.70 10.70 6.05 50.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3515 1.3186 1.3207 1.3336 1.2758 1.2496 1.2161 7.28%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.62 2.53 2.88 2.83 2.63 2.69 2.69 -
P/RPS 0.28 0.34 0.56 1.51 0.38 0.52 0.79 -49.88%
P/EPS 6.40 10.63 16.55 14.01 4.56 6.84 12.12 -34.64%
EY 15.63 9.41 6.04 7.14 21.94 14.61 8.25 53.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.59 0.58 0.56 0.59 0.60 -7.93%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 24/02/12 24/11/11 22/08/11 31/05/11 24/02/11 30/11/10 -
Price 2.48 2.68 2.86 2.96 2.76 2.69 2.78 -
P/RPS 0.26 0.36 0.56 1.58 0.40 0.52 0.82 -53.46%
P/EPS 6.06 11.26 16.44 14.65 4.78 6.84 12.52 -38.32%
EY 16.51 8.88 6.08 6.82 20.91 14.61 7.99 62.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.59 0.60 0.59 0.59 0.62 -13.34%

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