[MNRB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 67.37%
YoY- 5.17%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 644,202 2,385,530 1,756,362 1,149,657 578,035 2,386,177 1,795,182 -49.59%
PBT 46,652 190,705 83,781 98,069 58,109 214,728 121,532 -47.27%
Tax -8,616 -51,557 -33,110 -27,312 -15,833 -58,742 -40,274 -64.33%
NP 38,036 139,148 50,671 70,757 42,276 155,986 81,258 -39.79%
-
NP to SH 38,036 139,148 50,671 70,757 42,276 155,986 81,258 -39.79%
-
Tax Rate 18.47% 27.03% 39.52% 27.85% 27.25% 27.36% 33.14% -
Total Cost 606,166 2,246,382 1,705,691 1,078,900 535,759 2,230,191 1,713,924 -50.08%
-
Net Worth 1,379,070 1,348,099 1,247,613 1,304,315 0 1,223,156 1,151,688 12.80%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,379,070 1,348,099 1,247,613 1,304,315 0 1,223,156 1,151,688 12.80%
NOSH 212,491 212,969 212,903 213,123 213,515 213,093 213,275 -0.24%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.90% 5.83% 2.88% 6.15% 7.31% 6.54% 4.53% -
ROE 2.76% 10.32% 4.06% 5.42% 0.00% 12.75% 7.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 303.17 1,120.13 824.96 539.43 270.72 1,119.78 841.72 -49.47%
EPS 17.90 65.30 23.80 33.20 19.80 73.20 38.10 -39.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.49 6.33 5.86 6.12 0.00 5.74 5.40 13.07%
Adjusted Per Share Value based on latest NOSH - 212,544
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 82.26 304.63 224.29 146.81 73.81 304.71 229.24 -49.59%
EPS 4.86 17.77 6.47 9.04 5.40 19.92 10.38 -39.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7611 1.7215 1.5932 1.6656 0.00 1.562 1.4707 12.80%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.84 3.58 3.74 4.48 4.72 3.72 3.53 -
P/RPS 1.27 0.32 0.45 0.83 1.74 0.33 0.42 109.53%
P/EPS 21.45 5.48 15.71 13.49 23.84 5.08 9.27 75.21%
EY 4.66 18.25 6.36 7.41 4.19 19.68 10.79 -42.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.64 0.73 0.00 0.65 0.65 -6.26%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 17/02/15 27/11/14 - 27/05/14 28/02/14 -
Price 3.04 3.75 3.90 4.26 0.00 3.78 4.01 -
P/RPS 1.00 0.33 0.47 0.79 0.00 0.34 0.48 63.33%
P/EPS 16.98 5.74 16.39 12.83 0.00 5.16 10.52 37.71%
EY 5.89 17.42 6.10 7.79 0.00 19.37 9.50 -27.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.67 0.70 0.00 0.66 0.74 -26.17%

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