[MNRB] QoQ Quarter Result on 31-Mar-2008 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -88.29%
YoY- -91.72%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 315,721 298,111 276,276 280,313 226,369 226,565 245,308 18.23%
PBT -11,375 -8,421 12,102 6,607 53,749 26,973 106,626 -
Tax -2,475 -4,875 -6,355 -1,768 -12,429 -1,582 -7,735 -53.05%
NP -13,850 -13,296 5,747 4,839 41,320 25,391 98,891 -
-
NP to SH -13,850 -13,296 5,747 4,838 41,320 25,391 98,891 -
-
Tax Rate - - 52.51% 26.76% 23.12% 5.87% 7.25% -
Total Cost 329,571 311,407 270,529 275,474 185,049 201,174 146,417 71.33%
-
Net Worth 842,950 877,107 904,620 885,564 900,291 888,684 907,295 -4.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 21,445 - 31,552 10,616 42,318 - -
Div Payout % - 0.00% - 652.17% 25.69% 166.67% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 842,950 877,107 904,620 885,564 900,291 888,684 907,295 -4.76%
NOSH 213,405 214,451 212,851 210,347 212,333 211,591 211,984 0.44%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -4.39% -4.46% 2.08% 1.73% 18.25% 11.21% 40.31% -
ROE -1.64% -1.52% 0.64% 0.55% 4.59% 2.86% 10.90% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 147.94 139.01 129.80 133.26 106.61 107.08 115.72 17.70%
EPS -6.49 -6.20 2.70 2.30 19.46 12.00 46.65 -
DPS 0.00 10.00 0.00 15.00 5.00 20.00 0.00 -
NAPS 3.95 4.09 4.25 4.21 4.24 4.20 4.28 -5.18%
Adjusted Per Share Value based on latest NOSH - 210,347
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 40.32 38.07 35.28 35.80 28.91 28.93 31.33 18.22%
EPS -1.77 -1.70 0.73 0.62 5.28 3.24 12.63 -
DPS 0.00 2.74 0.00 4.03 1.36 5.40 0.00 -
NAPS 1.0764 1.1201 1.1552 1.1309 1.1497 1.1348 1.1586 -4.76%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.88 3.74 4.42 4.56 4.86 4.82 5.35 -
P/RPS 1.95 2.69 3.41 3.42 4.56 4.50 4.62 -43.58%
P/EPS -44.38 -60.32 163.70 198.26 24.97 40.17 11.47 -
EY -2.25 -1.66 0.61 0.50 4.00 2.49 8.72 -
DY 0.00 2.67 0.00 3.29 1.03 4.15 0.00 -
P/NAPS 0.73 0.91 1.04 1.08 1.15 1.15 1.25 -30.01%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 28/08/08 30/05/08 18/02/08 19/11/07 27/08/07 -
Price 3.00 3.00 4.30 4.80 4.82 4.90 4.84 -
P/RPS 2.03 2.16 3.31 3.60 4.52 4.58 4.18 -38.08%
P/EPS -46.22 -48.39 159.26 208.70 24.77 40.83 10.38 -
EY -2.16 -2.07 0.63 0.48 4.04 2.45 9.64 -
DY 0.00 3.33 0.00 3.13 1.04 4.08 0.00 -
P/NAPS 0.76 0.73 1.01 1.14 1.14 1.17 1.13 -23.14%

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