[MNRB] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 99.33%
YoY- 97.6%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 617,844 605,732 690,939 587,247 594,043 644,202 629,168 -1.20%
PBT 11,569 36,009 7,812 1,415 -86,743 46,652 106,924 -77.20%
Tax -4,070 -5,063 -11,438 -1,898 14,171 -8,616 -18,447 -63.38%
NP 7,499 30,946 -3,626 -483 -72,572 38,036 88,477 -80.61%
-
NP to SH 7,499 30,946 -3,626 -483 -72,572 38,036 88,477 -80.61%
-
Tax Rate 35.18% 14.06% 146.42% 134.13% - 18.47% 17.25% -
Total Cost 610,345 574,786 694,565 587,730 666,615 606,166 540,691 8.38%
-
Net Worth 1,394,814 1,368,026 1,329,305 1,511,790 1,328,165 1,379,070 1,278,083 5.98%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,394,814 1,368,026 1,329,305 1,511,790 1,328,165 1,379,070 1,278,083 5.98%
NOSH 214,257 213,420 213,029 241,499 213,188 212,491 213,013 0.38%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.21% 5.11% -0.52% -0.08% -12.22% 5.90% 14.06% -
ROE 0.54% 2.26% -0.27% -0.03% -5.46% 2.76% 6.92% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 288.37 283.82 324.34 243.17 278.65 303.17 295.36 -1.57%
EPS 3.50 14.50 -1.70 -0.20 -34.10 17.90 41.50 -80.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.51 6.41 6.24 6.26 6.23 6.49 6.00 5.57%
Adjusted Per Share Value based on latest NOSH - 241,499
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 78.90 77.35 88.23 74.99 75.86 82.26 80.34 -1.19%
EPS 0.96 3.95 -0.46 -0.06 -9.27 4.86 11.30 -80.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7812 1.747 1.6975 1.9306 1.6961 1.7611 1.6321 5.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.14 2.48 2.86 3.10 3.39 3.84 3.58 -
P/RPS 1.09 0.87 0.88 1.27 1.22 1.27 1.21 -6.70%
P/EPS 89.71 17.10 -168.03 -1,550.00 -9.96 21.45 8.62 374.64%
EY 1.11 5.85 -0.60 -0.06 -10.04 4.66 11.60 -78.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.46 0.50 0.54 0.59 0.60 -13.78%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 31/05/16 25/02/16 26/11/15 26/08/15 29/05/15 -
Price 1.94 2.95 3.03 3.00 3.46 3.04 3.75 -
P/RPS 0.67 1.04 0.93 1.23 1.24 1.00 1.27 -34.63%
P/EPS 55.43 20.34 -178.01 -1,500.00 -10.16 16.98 9.03 234.14%
EY 1.80 4.92 -0.56 -0.07 -9.84 5.89 11.08 -70.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.46 0.49 0.48 0.56 0.47 0.63 -38.93%

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