[MNRB] QoQ 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- 540.49%
YoY- 18.4%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 587,247 594,043 644,202 629,168 606,705 571,622 578,035 1.05%
PBT 1,415 -86,743 46,652 106,924 -14,288 39,960 58,109 -91.54%
Tax -1,898 14,171 -8,616 -18,447 -5,798 -11,479 -15,833 -75.59%
NP -483 -72,572 38,036 88,477 -20,086 28,481 42,276 -
-
NP to SH -483 -72,572 38,036 88,477 -20,086 28,481 42,276 -
-
Tax Rate 134.13% - 18.47% 17.25% - 28.73% 27.25% -
Total Cost 587,730 666,615 606,166 540,691 626,791 543,141 535,759 6.34%
-
Net Worth 1,511,790 1,328,165 1,379,070 1,278,083 1,252,169 1,300,774 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 1,511,790 1,328,165 1,379,070 1,278,083 1,252,169 1,300,774 0 -
NOSH 241,499 213,188 212,491 213,013 213,680 212,544 213,515 8.53%
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 -0.08% -12.22% 5.90% 14.06% -3.31% 4.98% 7.31% -
ROE -0.03% -5.46% 2.76% 6.92% -1.60% 2.19% 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 243.17 278.65 303.17 295.36 283.93 268.94 270.72 -6.88%
EPS -0.20 -34.10 17.90 41.50 -9.40 13.40 19.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.26 6.23 6.49 6.00 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 74.99 75.86 82.26 80.34 77.48 73.00 73.81 1.06%
EPS -0.06 -9.27 4.86 11.30 -2.56 3.64 5.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9306 1.6961 1.7611 1.6321 1.599 1.6611 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 1.27 1.22 1.27 1.21 1.32 1.67 1.74 -18.88%
P/EPS -1,550.00 -9.96 21.45 8.62 -39.79 33.43 23.84 -
EY -0.06 -10.04 4.66 11.60 -2.51 2.99 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 0.60 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 1.23 1.24 1.00 1.27 1.37 1.58 0.00 -
P/EPS -1,500.00 -10.16 16.98 9.03 -41.49 31.79 0.00 -
EY -0.07 -9.84 5.89 11.08 -2.41 3.15 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 0.63 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