[MNRB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 90.03%
YoY- 69.96%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 193,419 670,730 523,427 347,730 185,714 843,214 648,992 -55.41%
PBT 26,337 123,777 89,971 58,322 28,260 86,623 60,490 -42.58%
Tax -6,695 -35,196 -23,630 -16,800 -6,410 -25,517 -18,900 -49.96%
NP 19,642 88,581 66,341 41,522 21,850 61,106 41,590 -39.38%
-
NP to SH 19,642 88,581 66,341 41,522 21,850 61,106 41,590 -39.38%
-
Tax Rate 25.42% 28.44% 26.26% 28.81% 22.68% 29.46% 31.24% -
Total Cost 173,777 582,149 457,086 306,208 163,864 782,108 607,402 -56.61%
-
Net Worth 633,927 613,253 603,100 601,486 582,877 582,879 388,483 38.64%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 58,405 38,909 19,402 - 48,573 19,424 -
Div Payout % - 65.93% 58.65% 46.73% - 79.49% 46.70% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 633,927 613,253 603,100 601,486 582,877 582,879 388,483 38.64%
NOSH 195,054 194,683 194,548 194,028 194,292 194,293 194,241 0.27%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.16% 13.21% 12.67% 11.94% 11.77% 7.25% 6.41% -
ROE 3.10% 14.44% 11.00% 6.90% 3.75% 10.48% 10.71% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 99.16 344.52 269.05 179.22 95.58 433.99 334.12 -55.54%
EPS 10.07 45.48 34.10 21.40 11.21 31.50 21.40 -39.52%
DPS 0.00 30.00 20.00 10.00 0.00 25.00 10.00 -
NAPS 3.25 3.15 3.10 3.10 3.00 3.00 2.00 38.26%
Adjusted Per Share Value based on latest NOSH - 194,990
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 24.70 85.65 66.84 44.41 23.72 107.68 82.88 -55.41%
EPS 2.51 11.31 8.47 5.30 2.79 7.80 5.31 -39.34%
DPS 0.00 7.46 4.97 2.48 0.00 6.20 2.48 -
NAPS 0.8095 0.7831 0.7702 0.7681 0.7443 0.7443 0.4961 38.64%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.20 3.60 3.30 3.40 3.10 2.53 2.48 -
P/RPS 3.23 1.04 1.23 1.90 3.24 0.58 0.74 167.32%
P/EPS 31.78 7.91 9.68 15.89 27.57 8.04 11.58 96.13%
EY 3.15 12.64 10.33 6.29 3.63 12.43 8.63 -48.95%
DY 0.00 8.33 6.06 2.94 0.00 9.88 4.03 -
P/NAPS 0.98 1.14 1.06 1.10 1.03 0.84 1.24 -14.53%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 14/05/04 26/02/04 20/11/03 22/08/03 09/05/03 27/02/03 -
Price 3.16 3.20 3.56 3.60 3.28 2.48 2.36 -
P/RPS 3.19 0.93 1.32 2.01 3.43 0.57 0.71 172.53%
P/EPS 31.38 7.03 10.44 16.82 29.17 7.89 11.02 101.02%
EY 3.19 14.22 9.58 5.94 3.43 12.68 9.07 -50.20%
DY 0.00 9.38 5.62 2.78 0.00 10.08 4.24 -
P/NAPS 0.97 1.02 1.15 1.16 1.09 0.83 1.18 -12.25%

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