[MNRB] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 84.35%
YoY- 73.82%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 386,687 320,521 343,058 341,266 340,338 283,711 315,721 14.51%
PBT 35,635 240 101,269 400 -26,539 48,151 -11,375 -
Tax -9,496 -6,479 -21,132 -3,881 4,290 -464 -2,475 145.68%
NP 26,139 -6,239 80,137 -3,481 -22,249 47,687 -13,850 -
-
NP to SH 26,139 -6,239 80,137 -3,481 -22,249 47,687 -13,850 -
-
Tax Rate 26.65% 2,699.58% 20.87% 970.25% - 0.96% - -
Total Cost 360,548 326,760 262,921 344,747 362,587 236,024 329,571 6.18%
-
Net Worth 928,678 910,005 920,723 902,884 889,959 851,903 842,950 6.68%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 928,678 910,005 920,723 902,884 889,959 851,903 842,950 6.68%
NOSH 212,512 214,119 213,130 217,562 213,932 212,975 213,405 -0.27%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.76% -1.95% 23.36% -1.02% -6.54% 16.81% -4.39% -
ROE 2.81% -0.69% 8.70% -0.39% -2.50% 5.60% -1.64% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 181.96 149.69 160.96 156.86 159.09 133.21 147.94 14.83%
EPS 12.30 -2.90 37.60 -1.60 -10.40 22.30 -6.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.37 4.25 4.32 4.15 4.16 4.00 3.95 6.98%
Adjusted Per Share Value based on latest NOSH - 217,562
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 49.38 40.93 43.81 43.58 43.46 36.23 40.32 14.51%
EPS 3.34 -0.80 10.23 -0.44 -2.84 6.09 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1859 1.1621 1.1758 1.153 1.1365 1.0879 1.0764 6.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.68 3.04 3.09 3.24 3.00 2.75 2.88 -
P/RPS 1.47 2.03 1.92 2.07 1.89 2.06 1.95 -17.21%
P/EPS 21.79 -104.33 8.22 -202.50 -28.85 12.28 -44.38 -
EY 4.59 -0.96 12.17 -0.49 -3.47 8.14 -2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 0.72 0.78 0.72 0.69 0.73 -11.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 25/02/10 26/11/09 28/08/09 27/05/09 27/02/09 -
Price 2.59 2.89 2.73 3.14 3.26 3.12 3.00 -
P/RPS 1.42 1.93 1.70 2.00 2.05 2.34 2.03 -21.25%
P/EPS 21.06 -99.18 7.26 -196.25 -31.35 13.93 -46.22 -
EY 4.75 -1.01 13.77 -0.51 -3.19 7.18 -2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.63 0.76 0.78 0.78 0.76 -15.57%

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