[MNRB] YoY Quarter Result on 31-Mar-2007 [#4]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Quarter Result
Revenue	320,521	283,711	280,313	210,074	173,587	160,956	149,353	13.56%
YoY %	12.97%	1.21%	33.44%	21.02%	7.85%	7.77%	-	-
Horiz. %	214.61%	189.96%	187.68%	140.66%	116.23%	107.77%	100.00%	-
PBT	240	48,151	6,607	49,063	62,602	37,232	33,806	-56.14%
YoY %	-99.50%	628.79%	-86.53%	-21.63%	68.14%	10.13%	-	-
Horiz. %	0.71%	142.43%	19.54%	145.13%	185.18%	110.13%	100.00%	-
Tax	-6,479	-464	-1,768	9,350	-14,943	-9,908	-11,566	-9.20%
YoY %	-1,296.34%	73.76%	-118.91%	162.57%	-50.82%	14.34%	-	-
Horiz. %	56.02%	4.01%	15.29%	-80.84%	129.20%	85.66%	100.00%	-
NP	-6,239	47,687	4,839	58,413	47,659	27,324	22,240	-
YoY %	-113.08%	885.47%	-91.72%	22.56%	74.42%	22.86%	-	-
Horiz. %	-28.05%	214.42%	21.76%	262.65%	214.29%	122.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,239	47,687	4,838	58,413	47,659	27,324	22,240	-
YoY %	-113.08%	885.68%	-91.72%	22.56%	74.42%	22.86%	-	-
Horiz. %	-28.05%	214.42%	21.75%	262.65%	214.29%	122.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2,699.58%	0.96%	26.76%	-19.06%	23.87%	26.61%	34.21%	-
YoY %	281,106.25%	-96.41%	240.40%	-179.85%	-10.30%	-22.22%	-	-
Horiz. %	7,891.20%	2.81%	78.22%	-55.71%	69.77%	77.78%	100.00%	-
Total Cost	326,760	236,024	275,474	151,661	125,928	133,632	127,113	17.03%
YoY %	38.44%	-14.32%	81.64%	20.43%	-5.77%	5.13%	-	-
Horiz. %	257.06%	185.68%	216.72%	119.31%	99.07%	105.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	910,005	851,903	885,564	808,469	767,245	671,539	604,771	7.04%
YoY %	6.82%	-3.80%	9.54%	5.37%	14.25%	11.04%	-	-
Horiz. %	150.47%	140.86%	146.43%	133.68%	126.87%	111.04%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	31,552	55,026	42,743	20,105	19,508	-
YoY %	-	-	-42.66%	28.74%	112.60%	3.06%	-	-
Horiz. %	-	-	161.74%	282.07%	219.10%	103.06%	100.00%	-
Div Payout %	-	-	652.17%	94.20%	89.69%	73.58%	87.72%	-
YoY %	-	-	592.32%	5.03%	21.89%	-16.12%	-	-
Horiz. %	-	-	743.47%	107.39%	102.25%	83.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	910,005	851,903	885,564	808,469	767,245	671,539	604,771	7.04%
YoY %	6.82%	-3.80%	9.54%	5.37%	14.25%	11.04%	-	-
Horiz. %	150.47%	140.86%	146.43%	133.68%	126.87%	111.04%	100.00%	-
NOSH	214,119	212,975	210,347	211,641	213,717	201,059	195,087	1.56%
YoY %	0.54%	1.25%	-0.61%	-0.97%	6.30%	3.06%	-	-
Horiz. %	109.76%	109.17%	107.82%	108.49%	109.55%	103.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	-1.95%	16.81%	1.73%	27.81%	27.46%	16.98%	14.89%	-
YoY %	-111.60%	871.68%	-93.78%	1.27%	61.72%	14.04%	-	-
Horiz. %	-13.10%	112.89%	11.62%	186.77%	184.42%	114.04%	100.00%	-
ROE	-0.69%	5.60%	0.55%	7.23%	6.21%	4.07%	3.68%	-
YoY %	-112.32%	918.18%	-92.39%	16.43%	52.58%	10.60%	-	-
Horiz. %	-18.75%	152.17%	14.95%	196.47%	168.75%	110.60%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	149.69	133.21	133.26	99.26	81.22	80.05	76.56	11.81%
YoY %	12.37%	-0.04%	34.25%	22.21%	1.46%	4.56%	-	-
Horiz. %	195.52%	173.99%	174.06%	129.65%	106.09%	104.56%	100.00%	-
EPS	-2.90	22.30	2.30	27.60	22.30	13.59	11.40	-
YoY %	-113.00%	869.57%	-91.67%	23.77%	64.09%	19.21%	-	-
Horiz. %	-25.44%	195.61%	20.18%	242.11%	195.61%	119.21%	100.00%	-
DPS	0.00	0.00	15.00	26.00	20.00	10.00	10.00	-
YoY %	0.00%	0.00%	-42.31%	30.00%	100.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	150.00%	260.00%	200.00%	100.00%	100.00%	-
NAPS	4.25	4.00	4.21	3.82	3.59	3.34	3.10	5.39%
YoY %	6.25%	-4.99%	10.21%	6.41%	7.49%	7.74%	-	-
Horiz. %	137.10%	129.03%	135.81%	123.23%	115.81%	107.74%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 211,641
RPS	40.93	36.23	35.80	26.83	22.17	20.55	19.07	13.56%
YoY %	12.97%	1.20%	33.43%	21.02%	7.88%	7.76%	-	-
Horiz. %	214.63%	189.98%	187.73%	140.69%	116.26%	107.76%	100.00%	-
EPS	-0.80	6.09	0.62	7.46	6.09	3.49	2.84	-
YoY %	-113.14%	882.26%	-91.69%	22.50%	74.50%	22.89%	-	-
Horiz. %	-28.17%	214.44%	21.83%	262.68%	214.44%	122.89%	100.00%	-
DPS	0.00	0.00	4.03	7.03	5.46	2.57	2.49	-
YoY %	0.00%	0.00%	-42.67%	28.75%	112.45%	3.21%	-	-
Horiz. %	0.00%	0.00%	161.85%	282.33%	219.28%	103.21%	100.00%	-
NAPS	1.1621	1.0879	1.1309	1.0324	0.9798	0.8576	0.7723	7.04%
YoY %	6.82%	-3.80%	9.54%	5.37%	14.25%	11.04%	-	-
Horiz. %	150.47%	140.86%	146.43%	133.68%	126.87%	111.04%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	3.04	2.75	4.56	4.50	3.76	3.46	3.60	-
P/RPS	2.03	2.06	3.42	4.53	4.63	4.32	4.70	-13.05%
YoY %	-1.46%	-39.77%	-24.50%	-2.16%	7.18%	-8.09%	-	-
Horiz. %	43.19%	43.83%	72.77%	96.38%	98.51%	91.91%	100.00%	-
P/EPS	-104.33	12.28	198.26	16.30	16.86	25.46	31.58	-
YoY %	-949.59%	-93.81%	1,116.32%	-3.32%	-33.78%	-19.38%	-	-
Horiz. %	-330.37%	38.89%	627.80%	51.61%	53.39%	80.62%	100.00%	-
EY	-0.96	8.14	0.50	6.13	5.93	3.93	3.17	-
YoY %	-111.79%	1,528.00%	-91.84%	3.37%	50.89%	23.97%	-	-
Horiz. %	-30.28%	256.78%	15.77%	193.38%	187.07%	123.97%	100.00%	-
DY	0.00	0.00	3.29	5.78	5.32	2.89	2.78	-
YoY %	0.00%	0.00%	-43.08%	8.65%	84.08%	3.96%	-	-
Horiz. %	0.00%	0.00%	118.35%	207.91%	191.37%	103.96%	100.00%	-
P/NAPS	0.72	0.69	1.08	1.18	1.05	1.04	1.16	-7.63%
YoY %	4.35%	-36.11%	-8.47%	12.38%	0.96%	-10.34%	-	-
Horiz. %	62.07%	59.48%	93.10%	101.72%	90.52%	89.66%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	27/05/09	30/05/08	29/05/07	26/05/06	12/05/05	14/05/04	-
Price	2.89	3.12	4.80	4.54	3.72	3.62	3.20	-
P/RPS	1.93	2.34	3.60	4.57	4.58	4.52	4.18	-12.07%
YoY %	-17.52%	-35.00%	-21.23%	-0.22%	1.33%	8.13%	-	-
Horiz. %	46.17%	55.98%	86.12%	109.33%	109.57%	108.13%	100.00%	-
P/EPS	-99.18	13.93	208.70	16.45	16.68	26.64	28.07	-
YoY %	-811.99%	-93.33%	1,168.69%	-1.38%	-37.39%	-5.09%	-	-
Horiz. %	-353.33%	49.63%	743.50%	58.60%	59.42%	94.91%	100.00%	-
EY	-1.01	7.18	0.48	6.08	5.99	3.75	3.56	-
YoY %	-114.07%	1,395.83%	-92.11%	1.50%	59.73%	5.34%	-	-
Horiz. %	-28.37%	201.69%	13.48%	170.79%	168.26%	105.34%	100.00%	-
DY	0.00	0.00	3.13	5.73	5.38	2.76	3.13	-
YoY %	0.00%	0.00%	-45.38%	6.51%	94.93%	-11.82%	-	-
Horiz. %	0.00%	0.00%	100.00%	183.07%	171.88%	88.18%	100.00%	-
P/NAPS	0.68	0.78	1.14	1.19	1.04	1.08	1.03	-6.68%
YoY %	-12.82%	-31.58%	-4.20%	14.42%	-3.70%	4.85%	-	-
Horiz. %	66.02%	75.73%	110.68%	115.53%	100.97%	104.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos