[MNRB] QoQ Quarter Result on 31-Mar-2002 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -66.31%
YoY- -80.8%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 210,809 211,083 227,759 179,202 177,400 184,738 187,250 8.19%
PBT 27,559 3,873 29,057 -926 29,454 20,714 12,437 69.72%
Tax -10,300 -1,600 -3,100 9,198 -4,900 -6,000 -2,570 151.67%
NP 17,259 2,273 25,957 8,272 24,554 14,714 9,867 45.02%
-
NP to SH 17,259 2,273 25,957 8,272 24,554 14,714 9,867 45.02%
-
Tax Rate 37.37% 41.31% 10.67% - 16.64% 28.97% 20.66% -
Total Cost 193,550 208,810 201,802 170,930 152,846 170,024 177,383 5.97%
-
Net Worth 388,661 511,939 530,408 506,805 497,296 473,643 470,042 -11.87%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 19,391 - 23,301 - 15,529 - -
Div Payout % - 853.13% - 281.69% - 105.54% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 388,661 511,939 530,408 506,805 497,296 473,643 470,042 -11.87%
NOSH 194,330 193,916 194,288 194,178 194,256 194,116 194,232 0.03%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.19% 1.08% 11.40% 4.62% 13.84% 7.96% 5.27% -
ROE 4.44% 0.44% 4.89% 1.63% 4.94% 3.11% 2.10% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 108.48 108.85 117.23 92.29 91.32 95.17 96.41 8.15%
EPS 8.90 1.20 13.36 4.26 12.64 7.58 5.08 45.18%
DPS 0.00 10.00 0.00 12.00 0.00 8.00 0.00 -
NAPS 2.00 2.64 2.73 2.61 2.56 2.44 2.42 -11.90%
Adjusted Per Share Value based on latest NOSH - 194,178
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 26.92 26.96 29.08 22.88 22.65 23.59 23.91 8.20%
EPS 2.20 0.29 3.31 1.06 3.14 1.88 1.26 44.85%
DPS 0.00 2.48 0.00 2.98 0.00 1.98 0.00 -
NAPS 0.4963 0.6537 0.6773 0.6472 0.635 0.6048 0.6002 -11.87%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.48 2.68 2.95 3.04 2.61 2.23 2.58 -
P/RPS 2.29 2.46 2.52 3.29 2.86 2.34 2.68 -9.92%
P/EPS 27.92 228.64 22.08 71.36 20.65 29.42 50.79 -32.82%
EY 3.58 0.44 4.53 1.40 4.84 3.40 1.97 48.75%
DY 0.00 3.73 0.00 3.95 0.00 3.59 0.00 -
P/NAPS 1.24 1.02 1.08 1.16 1.02 0.91 1.07 10.29%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 22/11/02 21/08/02 23/05/02 07/02/02 23/11/01 20/08/01 -
Price 2.36 2.79 3.02 3.18 2.75 2.62 2.59 -
P/RPS 2.18 2.56 2.58 3.45 3.01 2.75 2.69 -13.04%
P/EPS 26.57 238.02 22.60 74.65 21.76 34.56 50.98 -35.15%
EY 3.76 0.42 4.42 1.34 4.60 2.89 1.96 54.20%
DY 0.00 3.58 0.00 3.77 0.00 3.05 0.00 -
P/NAPS 1.18 1.06 1.11 1.22 1.07 1.07 1.07 6.72%

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