[MNRB] QoQ 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- 49.12%
YoY- 184.82%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 227,759 179,202 177,400 184,738 187,250 154,647 163,332 24.89%
PBT 29,057 -926 29,454 20,714 12,437 51,846 -20,086 -
Tax -3,100 9,198 -4,900 -6,000 -2,570 -8,760 20,086 -
NP 25,957 8,272 24,554 14,714 9,867 43,086 0 -
-
NP to SH 25,957 8,272 24,554 14,714 9,867 43,086 -20,086 -
-
Tax Rate 10.67% - 16.64% 28.97% 20.66% 16.90% - -
Total Cost 201,802 170,930 152,846 170,024 177,383 111,561 163,332 15.18%
-
Net Worth 530,408 506,805 497,296 473,643 470,042 459,351 429,999 15.06%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 23,301 - 15,529 - 19,381 - -
Div Payout % - 281.69% - 105.54% - 44.98% - -
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 530,408 506,805 497,296 473,643 470,042 459,351 429,999 15.06%
NOSH 194,288 194,178 194,256 194,116 194,232 193,819 193,693 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% 4.62% 13.84% 7.96% 5.27% 27.86% 0.00% -
ROE 4.89% 1.63% 4.94% 3.11% 2.10% 9.38% -4.67% -
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 92.29 91.32 95.17 96.41 79.79 84.33 24.63%
EPS 13.36 4.26 12.64 7.58 5.08 22.23 -10.37 -
DPS 0.00 12.00 0.00 8.00 0.00 10.00 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 22.88 22.65 23.59 23.91 19.75 20.86 24.86%
EPS 3.31 1.06 3.14 1.88 1.26 5.50 -2.56 -
DPS 0.00 2.98 0.00 1.98 0.00 2.48 0.00 -
NAPS 0.6773 0.6472 0.635 0.6048 0.6002 0.5866 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 3.29 2.86 2.34 2.68 2.97 5.81 -42.78%
P/EPS 22.08 71.36 20.65 29.42 50.79 10.66 -47.25 -
EY 4.53 1.40 4.84 3.40 1.97 9.38 -2.12 -
DY 0.00 3.95 0.00 3.59 0.00 4.22 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 3.45 3.01 2.75 2.69 2.95 4.36 -29.58%
P/EPS 22.60 74.65 21.76 34.56 50.98 10.57 -35.49 -
EY 4.42 1.34 4.60 2.89 1.96 9.46 -2.82 -
DY 0.00 3.77 0.00 3.05 0.00 4.26 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