[MNRB] QoQ Cumulative Quarter Result on 30-Sep-2001 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 149.12%
YoY- 206.57%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 227,759 728,590 549,388 371,988 187,250 659,974 505,327 -41.30%
PBT 29,057 61,679 62,605 33,151 12,437 44,936 -6,910 -
Tax -3,100 -4,272 -13,470 -8,570 -2,570 -13,918 6,910 -
NP 25,957 57,407 49,135 24,581 9,867 31,018 0 -
-
NP to SH 25,957 57,407 49,135 24,581 9,867 31,018 -12,068 -
-
Tax Rate 10.67% 6.93% 21.52% 25.85% 20.66% 30.97% - -
Total Cost 201,802 671,183 500,253 347,407 177,383 628,956 505,327 -45.86%
-
Net Worth 530,408 506,875 497,176 473,757 470,042 460,499 430,031 15.05%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 38,841 - 15,533 - 29,145 - -
Div Payout % - 67.66% - 63.19% - 93.96% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 530,408 506,875 497,176 473,757 470,042 460,499 430,031 15.05%
NOSH 194,288 194,205 194,209 194,162 194,232 194,303 193,707 0.20%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 11.40% 7.88% 8.94% 6.61% 5.27% 4.70% 0.00% -
ROE 4.89% 11.33% 9.88% 5.19% 2.10% 6.74% -2.81% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 117.23 375.17 282.88 191.59 96.41 339.66 260.87 -41.41%
EPS 13.36 29.56 25.30 12.66 5.08 16.01 -6.23 -
DPS 0.00 20.00 0.00 8.00 0.00 15.00 0.00 -
NAPS 2.73 2.61 2.56 2.44 2.42 2.37 2.22 14.82%
Adjusted Per Share Value based on latest NOSH - 194,116
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 29.08 93.04 70.16 47.50 23.91 84.28 64.53 -41.30%
EPS 3.31 7.33 6.27 3.14 1.26 3.96 -1.54 -
DPS 0.00 4.96 0.00 1.98 0.00 3.72 0.00 -
NAPS 0.6773 0.6473 0.6349 0.605 0.6002 0.5881 0.5491 15.05%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.95 3.04 2.61 2.23 2.58 2.37 4.90 -
P/RPS 2.52 0.81 0.92 1.16 2.68 0.70 1.88 21.63%
P/EPS 22.08 10.28 10.32 17.61 50.79 14.85 -78.65 -
EY 4.53 9.72 9.69 5.68 1.97 6.74 -1.27 -
DY 0.00 6.58 0.00 3.59 0.00 6.33 0.00 -
P/NAPS 1.08 1.16 1.02 0.91 1.07 1.00 2.21 -38.03%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 21/08/02 23/05/02 07/02/02 23/11/01 20/08/01 24/05/01 15/02/01 -
Price 3.02 3.18 2.75 2.62 2.59 2.35 3.68 -
P/RPS 2.58 0.85 0.97 1.37 2.69 0.69 1.41 49.76%
P/EPS 22.60 10.76 10.87 20.70 50.98 14.72 -59.07 -
EY 4.42 9.30 9.20 4.83 1.96 6.79 -1.69 -
DY 0.00 6.29 0.00 3.05 0.00 6.38 0.00 -
P/NAPS 1.11 1.22 1.07 1.07 1.07 0.99 1.66 -23.58%

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