[MNRB] QoQ 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- -91.24%
YoY- -84.55%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 185,714 194,222 210,809 211,083 227,759 179,202 177,400 3.10%
PBT 28,260 26,133 27,559 3,873 29,057 -926 29,454 -2.72%
Tax -6,410 -6,617 -10,300 -1,600 -3,100 9,198 -4,900 19.67%
NP 21,850 19,516 17,259 2,273 25,957 8,272 24,554 -7.50%
-
NP to SH 21,850 19,516 17,259 2,273 25,957 8,272 24,554 -7.50%
-
Tax Rate 22.68% 25.32% 37.37% 41.31% 10.67% - 16.64% -
Total Cost 163,864 174,706 193,550 208,810 201,802 170,930 152,846 4.76%
-
Net Worth 582,877 388,722 388,661 511,939 530,408 506,805 497,296 11.19%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 29,154 - 19,391 - 23,301 - -
Div Payout % - 149.39% - 853.13% - 281.69% - -
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 582,877 388,722 388,661 511,939 530,408 506,805 497,296 11.19%
NOSH 194,292 194,361 194,330 193,916 194,288 194,178 194,256 0.01%
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% 10.05% 8.19% 1.08% 11.40% 4.62% 13.84% -
ROE 3.75% 5.02% 4.44% 0.44% 4.89% 1.63% 4.94% -
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 99.93 108.48 108.85 117.23 92.29 91.32 3.09%
EPS 11.21 10.00 8.90 1.20 13.36 4.26 12.64 -7.71%
DPS 0.00 15.00 0.00 10.00 0.00 12.00 0.00 -
NAPS 3.00 2.00 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 24.80 26.92 26.96 29.08 22.88 22.65 3.13%
EPS 2.79 2.49 2.20 0.29 3.31 1.06 3.14 -7.59%
DPS 0.00 3.72 0.00 2.48 0.00 2.98 0.00 -
NAPS 0.7443 0.4964 0.4963 0.6537 0.6773 0.6472 0.635 11.20%
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 2.53 2.29 2.46 2.52 3.29 2.86 8.69%
P/EPS 27.57 25.20 27.92 228.64 22.08 71.36 20.65 21.31%
EY 3.63 3.97 3.58 0.44 4.53 1.40 4.84 -17.49%
DY 0.00 5.93 0.00 3.73 0.00 3.95 0.00 -
P/NAPS 1.03 1.27 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 2.48 2.18 2.56 2.58 3.45 3.01 9.12%
P/EPS 29.17 24.70 26.57 238.02 22.60 74.65 21.76 21.64%
EY 3.43 4.05 3.76 0.42 4.42 1.34 4.60 -17.81%
DY 0.00 6.05 0.00 3.58 0.00 3.77 0.00 -
P/NAPS 1.09 1.24 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