[MNRB] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -25.68%
YoY- 371.62%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 617,844 594,043 571,622 574,609 568,361 492,759 338,974 10.51%
PBT 11,569 -86,743 39,960 44,759 48,807 -335 27,941 -13.65%
Tax -4,070 14,171 -11,479 -16,076 -7,501 -5,602 -6,678 -7.91%
NP 7,499 -72,572 28,481 28,683 41,306 -5,937 21,263 -15.93%
-
NP to SH 7,499 -72,572 28,481 28,683 -10,560 -5,937 21,263 -15.93%
-
Tax Rate 35.18% - 28.73% 35.92% 15.37% - 23.90% -
Total Cost 610,345 666,615 543,141 545,926 527,055 498,696 317,711 11.48%
-
Net Worth 1,394,814 1,328,165 1,300,774 1,189,813 1,134,568 1,030,493 948,329 6.63%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,394,814 1,328,165 1,300,774 1,189,813 1,134,568 1,030,493 948,329 6.63%
NOSH 214,257 213,188 212,544 212,466 212,068 212,035 212,630 0.12%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.21% -12.22% 4.98% 4.99% 7.27% -1.20% 6.27% -
ROE 0.54% -5.46% 2.19% 2.41% -0.93% -0.58% 2.24% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 288.37 278.65 268.94 270.45 268.01 232.39 159.42 10.37%
EPS 3.50 -34.10 13.40 13.50 -5.00 -2.80 10.00 -16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.51 6.23 6.12 5.60 5.35 4.86 4.46 6.49%
Adjusted Per Share Value based on latest NOSH - 212,466
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 78.90 75.86 73.00 73.38 72.58 62.93 43.29 10.51%
EPS 0.96 -9.27 3.64 3.66 -1.35 -0.76 2.72 -15.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7812 1.6961 1.6611 1.5194 1.4488 1.3159 1.211 6.63%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.14 3.39 4.48 3.34 3.10 2.88 2.69 -
P/RPS 1.09 1.22 1.67 1.23 1.16 1.24 1.69 -7.04%
P/EPS 89.71 -9.96 33.43 24.74 -62.26 -102.86 26.90 22.20%
EY 1.11 -10.04 2.99 4.04 -1.61 -0.97 3.72 -18.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.73 0.60 0.58 0.59 0.60 -3.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 27/11/14 28/11/13 30/11/12 24/11/11 30/11/10 -
Price 1.94 3.46 4.26 3.61 3.00 2.86 2.78 -
P/RPS 0.67 1.24 1.58 1.33 1.12 1.23 1.74 -14.69%
P/EPS 55.43 -10.16 31.79 26.74 -60.25 -102.14 27.80 12.17%
EY 1.80 -9.84 3.15 3.74 -1.66 -0.98 3.60 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.56 0.70 0.64 0.56 0.59 0.62 -11.38%

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