[MNRB] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -331.36%
YoY- -152.37%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 340,338 283,711 315,721 298,111 276,276 280,313 226,369 31.27%
PBT -26,539 48,151 -11,375 -8,421 12,102 6,607 53,749 -
Tax 4,290 -464 -2,475 -4,875 -6,355 -1,768 -12,429 -
NP -22,249 47,687 -13,850 -13,296 5,747 4,839 41,320 -
-
NP to SH -22,249 47,687 -13,850 -13,296 5,747 4,838 41,320 -
-
Tax Rate - 0.96% - - 52.51% 26.76% 23.12% -
Total Cost 362,587 236,024 329,571 311,407 270,529 275,474 185,049 56.64%
-
Net Worth 889,959 851,903 842,950 877,107 904,620 885,564 900,291 -0.76%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 21,445 - 31,552 10,616 -
Div Payout % - - - 0.00% - 652.17% 25.69% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 889,959 851,903 842,950 877,107 904,620 885,564 900,291 -0.76%
NOSH 213,932 212,975 213,405 214,451 212,851 210,347 212,333 0.50%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -6.54% 16.81% -4.39% -4.46% 2.08% 1.73% 18.25% -
ROE -2.50% 5.60% -1.64% -1.52% 0.64% 0.55% 4.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 159.09 133.21 147.94 139.01 129.80 133.26 106.61 30.61%
EPS -10.40 22.30 -6.49 -6.20 2.70 2.30 19.46 -
DPS 0.00 0.00 0.00 10.00 0.00 15.00 5.00 -
NAPS 4.16 4.00 3.95 4.09 4.25 4.21 4.24 -1.26%
Adjusted Per Share Value based on latest NOSH - 214,451
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 43.46 36.23 40.32 38.07 35.28 35.80 28.91 31.26%
EPS -2.84 6.09 -1.77 -1.70 0.73 0.62 5.28 -
DPS 0.00 0.00 0.00 2.74 0.00 4.03 1.36 -
NAPS 1.1365 1.0879 1.0764 1.1201 1.1552 1.1309 1.1497 -0.76%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.00 2.75 2.88 3.74 4.42 4.56 4.86 -
P/RPS 1.89 2.06 1.95 2.69 3.41 3.42 4.56 -44.43%
P/EPS -28.85 12.28 -44.38 -60.32 163.70 198.26 24.97 -
EY -3.47 8.14 -2.25 -1.66 0.61 0.50 4.00 -
DY 0.00 0.00 0.00 2.67 0.00 3.29 1.03 -
P/NAPS 0.72 0.69 0.73 0.91 1.04 1.08 1.15 -26.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 27/02/09 21/11/08 28/08/08 30/05/08 18/02/08 -
Price 3.26 3.12 3.00 3.00 4.30 4.80 4.82 -
P/RPS 2.05 2.34 2.03 2.16 3.31 3.60 4.52 -40.99%
P/EPS -31.35 13.93 -46.22 -48.39 159.26 208.70 24.77 -
EY -3.19 7.18 -2.16 -2.07 0.63 0.48 4.04 -
DY 0.00 0.00 0.00 3.33 0.00 3.13 1.04 -
P/NAPS 0.78 0.78 0.76 0.73 1.01 1.14 1.14 -22.37%

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