[MNRB] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 71.1%
YoY- -54.6%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 492,759 398,893 362,411 375,190 338,974 386,687 320,521 33.16%
PBT -335 51,785 56,137 45,239 27,941 35,635 240 -
Tax -5,602 -8,821 -16,979 -8,857 -6,678 -9,496 -6,479 -9.23%
NP -5,937 42,964 39,158 36,382 21,263 26,139 -6,239 -3.25%
-
NP to SH -5,937 42,964 39,158 36,382 21,263 26,139 -6,239 -3.25%
-
Tax Rate - 17.03% 30.25% 19.58% 23.90% 26.65% 2,699.58% -
Total Cost 498,696 355,929 323,253 338,808 317,711 360,548 326,760 32.52%
-
Net Worth 1,030,493 1,044,322 906,005 976,569 948,329 928,678 910,005 8.63%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,030,493 1,044,322 906,005 976,569 948,329 928,678 910,005 8.63%
NOSH 212,035 212,693 212,677 212,760 212,630 212,512 214,119 -0.64%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.20% 10.77% 10.80% 9.70% 6.27% 6.76% -1.95% -
ROE -0.58% 4.11% 4.32% 3.73% 2.24% 2.81% -0.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 232.39 187.54 170.40 176.34 159.42 181.96 149.69 34.03%
EPS -2.80 20.20 18.40 17.10 10.00 12.30 -2.90 -2.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.86 4.91 4.26 4.59 4.46 4.37 4.25 9.34%
Adjusted Per Share Value based on latest NOSH - 212,760
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 62.93 50.94 46.28 47.91 43.29 49.38 40.93 33.17%
EPS -0.76 5.49 5.00 4.65 2.72 3.34 -0.80 -3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3159 1.3336 1.157 1.2471 1.211 1.1859 1.1621 8.63%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.88 2.83 2.63 2.69 2.69 2.68 3.04 -
P/RPS 1.24 1.51 1.54 1.53 1.69 1.47 2.03 -27.98%
P/EPS -102.86 14.01 14.28 15.73 26.90 21.79 -104.33 -0.94%
EY -0.97 7.14 7.00 6.36 3.72 4.59 -0.96 0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.62 0.59 0.60 0.61 0.72 -12.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 22/08/11 31/05/11 24/02/11 30/11/10 25/08/10 31/05/10 -
Price 2.86 2.96 2.76 2.69 2.78 2.59 2.89 -
P/RPS 1.23 1.58 1.62 1.53 1.74 1.42 1.93 -25.92%
P/EPS -102.14 14.65 14.99 15.73 27.80 21.06 -99.18 1.97%
EY -0.98 6.82 6.67 6.36 3.60 4.75 -1.01 -1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.65 0.59 0.62 0.59 0.68 -9.02%

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