[MNRB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -104.99%
YoY- -127.9%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,818,304 1,223,576 605,732 2,516,431 1,825,492 1,238,245 644,202 99.09%
PBT 63,096 47,578 36,009 -31,048 -22,599 -40,091 46,652 22.18%
Tax -17,360 -9,133 -5,063 -7,781 3,657 5,555 -8,616 59.18%
NP 45,736 38,445 30,946 -38,829 -18,942 -34,536 38,036 13.01%
-
NP to SH 45,736 38,445 30,946 -38,829 -18,942 -34,536 38,036 13.01%
-
Tax Rate 27.51% 19.20% 14.06% - - - 18.47% -
Total Cost 1,772,568 1,185,131 574,786 2,555,260 1,844,434 1,272,781 606,166 103.82%
-
Net Worth 1,022,734 1,390,427 1,368,026 1,328,725 1,332,325 1,321,834 1,379,070 -17.99%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,022,734 1,390,427 1,368,026 1,328,725 1,332,325 1,321,834 1,379,070 -17.99%
NOSH 319,604 213,583 213,420 212,936 212,831 212,172 212,491 31.11%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.52% 3.14% 5.11% -1.54% -1.04% -2.79% 5.90% -
ROE 4.47% 2.76% 2.26% -2.92% -1.42% -2.61% 2.76% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 768.05 572.88 283.82 1,181.77 857.72 583.60 303.17 85.31%
EPS 19.30 18.00 14.50 -18.20 -8.90 -16.20 17.90 5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.32 6.51 6.41 6.24 6.26 6.23 6.49 -23.67%
Adjusted Per Share Value based on latest NOSH - 213,029
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 232.20 156.25 77.35 321.35 233.11 158.12 82.26 99.10%
EPS 5.84 4.91 3.95 -4.96 -2.42 -4.41 4.86 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.306 1.7756 1.747 1.6968 1.7014 1.688 1.7611 -17.99%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.98 3.14 2.48 2.86 3.10 3.39 3.84 -
P/RPS 0.26 0.55 0.87 0.24 0.36 0.58 1.27 -65.09%
P/EPS 10.25 17.44 17.10 -15.68 -34.83 -20.83 21.45 -38.74%
EY 9.76 5.73 5.85 -6.38 -2.87 -4.80 4.66 63.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.39 0.46 0.50 0.54 0.59 -15.22%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 23/11/16 24/08/16 31/05/16 25/02/16 26/11/15 26/08/15 -
Price 2.33 1.94 2.95 3.03 3.00 3.46 3.04 -
P/RPS 0.30 0.34 1.04 0.26 0.35 0.59 1.00 -55.02%
P/EPS 12.06 10.78 20.34 -16.62 -33.71 -21.26 16.98 -20.31%
EY 8.29 9.28 4.92 -6.02 -2.97 -4.70 5.89 25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.30 0.46 0.49 0.48 0.56 0.47 9.65%

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