[MNRB] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -5.88%
YoY- -0.61%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 185,714 843,214 648,992 438,183 227,759 728,590 549,388 -51.57%
PBT 28,260 86,623 60,490 32,930 29,057 61,679 62,605 -41.24%
Tax -6,410 -25,517 -18,900 -8,500 -3,100 -4,272 -13,470 -39.13%
NP 21,850 61,106 41,590 24,430 25,957 57,407 49,135 -41.82%
-
NP to SH 21,850 61,106 41,590 24,430 25,957 57,407 49,135 -41.82%
-
Tax Rate 22.68% 29.46% 31.24% 25.81% 10.67% 6.93% 21.52% -
Total Cost 163,864 782,108 607,402 413,753 201,802 671,183 500,253 -52.57%
-
Net Worth 582,877 582,879 388,483 513,041 530,408 506,875 497,176 11.21%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 48,573 19,424 19,433 - 38,841 - -
Div Payout % - 79.49% 46.70% 79.55% - 67.66% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 582,877 582,879 388,483 513,041 530,408 506,875 497,176 11.21%
NOSH 194,292 194,293 194,241 194,333 194,288 194,205 194,209 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.77% 7.25% 6.41% 5.58% 11.40% 7.88% 8.94% -
ROE 3.75% 10.48% 10.71% 4.76% 4.89% 11.33% 9.88% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 95.58 433.99 334.12 225.48 117.23 375.17 282.88 -51.58%
EPS 11.21 31.50 21.40 12.60 13.36 29.56 25.30 -41.96%
DPS 0.00 25.00 10.00 10.00 0.00 20.00 0.00 -
NAPS 3.00 3.00 2.00 2.64 2.73 2.61 2.56 11.18%
Adjusted Per Share Value based on latest NOSH - 193,916
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 23.72 107.68 82.88 55.96 29.08 93.04 70.16 -51.56%
EPS 2.79 7.80 5.31 3.12 3.31 7.33 6.27 -41.80%
DPS 0.00 6.20 2.48 2.48 0.00 4.96 0.00 -
NAPS 0.7443 0.7443 0.4961 0.6552 0.6773 0.6473 0.6349 11.21%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.10 2.53 2.48 2.68 2.95 3.04 2.61 -
P/RPS 3.24 0.58 0.74 1.19 2.52 0.81 0.92 132.00%
P/EPS 27.57 8.04 11.58 21.32 22.08 10.28 10.32 92.87%
EY 3.63 12.43 8.63 4.69 4.53 9.72 9.69 -48.12%
DY 0.00 9.88 4.03 3.73 0.00 6.58 0.00 -
P/NAPS 1.03 0.84 1.24 1.02 1.08 1.16 1.02 0.65%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 09/05/03 27/02/03 22/11/02 21/08/02 23/05/02 07/02/02 -
Price 3.28 2.48 2.36 2.79 3.02 3.18 2.75 -
P/RPS 3.43 0.57 0.71 1.24 2.58 0.85 0.97 132.64%
P/EPS 29.17 7.89 11.02 22.19 22.60 10.76 10.87 93.45%
EY 3.43 12.68 9.07 4.51 4.42 9.30 9.20 -48.29%
DY 0.00 10.08 4.24 3.58 0.00 6.29 0.00 -
P/NAPS 1.09 0.83 1.18 1.06 1.11 1.22 1.07 1.24%

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