[MNRB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 174.61%
YoY- -10.79%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,825,492 1,238,245 644,202 2,385,530 1,756,362 1,149,657 578,035 114.80%
PBT -22,599 -40,091 46,652 190,705 83,781 98,069 58,109 -
Tax 3,657 5,555 -8,616 -51,557 -33,110 -27,312 -15,833 -
NP -18,942 -34,536 38,036 139,148 50,671 70,757 42,276 -
-
NP to SH -18,942 -34,536 38,036 139,148 50,671 70,757 42,276 -
-
Tax Rate - - 18.47% 27.03% 39.52% 27.85% 27.25% -
Total Cost 1,844,434 1,272,781 606,166 2,246,382 1,705,691 1,078,900 535,759 127.48%
-
Net Worth 1,332,325 1,321,834 1,379,070 1,348,099 1,247,613 1,304,315 0 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,332,325 1,321,834 1,379,070 1,348,099 1,247,613 1,304,315 0 -
NOSH 212,831 212,172 212,491 212,969 212,903 213,123 213,515 -0.21%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.04% -2.79% 5.90% 5.83% 2.88% 6.15% 7.31% -
ROE -1.42% -2.61% 2.76% 10.32% 4.06% 5.42% 0.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 857.72 583.60 303.17 1,120.13 824.96 539.43 270.72 115.26%
EPS -8.90 -16.20 17.90 65.30 23.80 33.20 19.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.26 6.23 6.49 6.33 5.86 6.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 213,013
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 233.11 158.12 82.26 304.63 224.29 146.81 73.81 114.80%
EPS -2.42 -4.41 4.86 17.77 6.47 9.04 5.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7014 1.688 1.7611 1.7215 1.5932 1.6656 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.10 3.39 3.84 3.58 3.74 4.48 4.72 -
P/RPS 0.36 0.58 1.27 0.32 0.45 0.83 1.74 -64.91%
P/EPS -34.83 -20.83 21.45 5.48 15.71 13.49 23.84 -
EY -2.87 -4.80 4.66 18.25 6.36 7.41 4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.59 0.57 0.64 0.73 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 26/08/15 29/05/15 17/02/15 27/11/14 - -
Price 3.00 3.46 3.04 3.75 3.90 4.26 0.00 -
P/RPS 0.35 0.59 1.00 0.33 0.47 0.79 0.00 -
P/EPS -33.71 -21.26 16.98 5.74 16.39 12.83 0.00 -
EY -2.97 -4.70 5.89 17.42 6.10 7.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.47 0.59 0.67 0.70 0.00 -

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
Post a Comment