[MNRB] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -107.79%
YoY- -113.08%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 375,190 338,974 386,687 320,521 343,058 341,266 340,338 6.69%
PBT 45,239 27,941 35,635 240 101,269 400 -26,539 -
Tax -8,857 -6,678 -9,496 -6,479 -21,132 -3,881 4,290 -
NP 36,382 21,263 26,139 -6,239 80,137 -3,481 -22,249 -
-
NP to SH 36,382 21,263 26,139 -6,239 80,137 -3,481 -22,249 -
-
Tax Rate 19.58% 23.90% 26.65% 2,699.58% 20.87% 970.25% - -
Total Cost 338,808 317,711 360,548 326,760 262,921 344,747 362,587 -4.40%
-
Net Worth 976,569 948,329 928,678 910,005 920,723 902,884 889,959 6.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 976,569 948,329 928,678 910,005 920,723 902,884 889,959 6.36%
NOSH 212,760 212,630 212,512 214,119 213,130 217,562 213,932 -0.36%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.70% 6.27% 6.76% -1.95% 23.36% -1.02% -6.54% -
ROE 3.73% 2.24% 2.81% -0.69% 8.70% -0.39% -2.50% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 176.34 159.42 181.96 149.69 160.96 156.86 159.09 7.08%
EPS 17.10 10.00 12.30 -2.90 37.60 -1.60 -10.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.59 4.46 4.37 4.25 4.32 4.15 4.16 6.75%
Adjusted Per Share Value based on latest NOSH - 214,119
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 47.91 43.29 49.38 40.93 43.81 43.58 43.46 6.69%
EPS 4.65 2.72 3.34 -0.80 10.23 -0.44 -2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2471 1.211 1.1859 1.1621 1.1758 1.153 1.1365 6.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.69 2.69 2.68 3.04 3.09 3.24 3.00 -
P/RPS 1.53 1.69 1.47 2.03 1.92 2.07 1.89 -13.10%
P/EPS 15.73 26.90 21.79 -104.33 8.22 -202.50 -28.85 -
EY 6.36 3.72 4.59 -0.96 12.17 -0.49 -3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.61 0.72 0.72 0.78 0.72 -12.40%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 30/11/10 25/08/10 31/05/10 25/02/10 26/11/09 28/08/09 -
Price 2.69 2.78 2.59 2.89 2.73 3.14 3.26 -
P/RPS 1.53 1.74 1.42 1.93 1.70 2.00 2.05 -17.67%
P/EPS 15.73 27.80 21.06 -99.18 7.26 -196.25 -31.35 -
EY 6.36 3.60 4.75 -1.01 13.77 -0.51 -3.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.59 0.68 0.63 0.76 0.78 -16.93%

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