[MNRB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -190.8%
YoY- -148.81%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 605,732 2,516,431 1,825,492 1,238,245 644,202 2,385,530 1,756,362 -50.85%
PBT 36,009 -31,048 -22,599 -40,091 46,652 190,705 83,781 -43.07%
Tax -5,063 -7,781 3,657 5,555 -8,616 -51,557 -33,110 -71.43%
NP 30,946 -38,829 -18,942 -34,536 38,036 139,148 50,671 -28.03%
-
NP to SH 30,946 -38,829 -18,942 -34,536 38,036 139,148 50,671 -28.03%
-
Tax Rate 14.06% - - - 18.47% 27.03% 39.52% -
Total Cost 574,786 2,555,260 1,844,434 1,272,781 606,166 2,246,382 1,705,691 -51.60%
-
Net Worth 1,368,026 1,328,725 1,332,325 1,321,834 1,379,070 1,348,099 1,247,613 6.34%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,368,026 1,328,725 1,332,325 1,321,834 1,379,070 1,348,099 1,247,613 6.34%
NOSH 213,420 212,936 212,831 212,172 212,491 212,969 212,903 0.16%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.11% -1.54% -1.04% -2.79% 5.90% 5.83% 2.88% -
ROE 2.26% -2.92% -1.42% -2.61% 2.76% 10.32% 4.06% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 283.82 1,181.77 857.72 583.60 303.17 1,120.13 824.96 -50.93%
EPS 14.50 -18.20 -8.90 -16.20 17.90 65.30 23.80 -28.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.41 6.24 6.26 6.23 6.49 6.33 5.86 6.16%
Adjusted Per Share Value based on latest NOSH - 213,188
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 77.35 321.35 233.11 158.12 82.26 304.63 224.29 -50.85%
EPS 3.95 -4.96 -2.42 -4.41 4.86 17.77 6.47 -28.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.747 1.6968 1.7014 1.688 1.7611 1.7215 1.5932 6.34%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.48 2.86 3.10 3.39 3.84 3.58 3.74 -
P/RPS 0.87 0.24 0.36 0.58 1.27 0.32 0.45 55.25%
P/EPS 17.10 -15.68 -34.83 -20.83 21.45 5.48 15.71 5.82%
EY 5.85 -6.38 -2.87 -4.80 4.66 18.25 6.36 -5.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.50 0.54 0.59 0.57 0.64 -28.14%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 31/05/16 25/02/16 26/11/15 26/08/15 29/05/15 17/02/15 -
Price 2.95 3.03 3.00 3.46 3.04 3.75 3.90 -
P/RPS 1.04 0.26 0.35 0.59 1.00 0.33 0.47 69.88%
P/EPS 20.34 -16.62 -33.71 -21.26 16.98 5.74 16.39 15.49%
EY 4.92 -6.02 -2.97 -4.70 5.89 17.42 6.10 -13.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.48 0.56 0.47 0.59 0.67 -22.19%

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