[MNRB] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -145.4%
YoY- -148.81%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 2,422,928 2,516,431 2,433,989 2,476,490 2,576,808 2,385,530 2,341,816 2.29%
PBT 144,036 -31,048 -30,132 -80,182 186,608 190,705 111,708 18.48%
Tax -20,252 -7,781 4,876 11,110 -34,464 -51,557 -44,146 -40.54%
NP 123,784 -38,829 -25,256 -69,072 152,144 139,148 67,561 49.78%
-
NP to SH 123,784 -38,829 -25,256 -69,072 152,144 139,148 67,561 49.78%
-
Tax Rate 14.06% - - - 18.47% 27.03% 39.52% -
Total Cost 2,299,144 2,555,260 2,459,245 2,545,562 2,424,664 2,246,382 2,274,254 0.72%
-
Net Worth 1,368,026 1,328,725 1,332,325 1,321,834 1,379,070 1,348,099 1,247,613 6.34%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,368,026 1,328,725 1,332,325 1,321,834 1,379,070 1,348,099 1,247,613 6.34%
NOSH 213,420 212,936 212,831 212,172 212,491 212,969 212,903 0.16%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.11% -1.54% -1.04% -2.79% 5.90% 5.83% 2.88% -
ROE 9.05% -2.92% -1.90% -5.23% 11.03% 10.32% 5.42% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1,135.28 1,181.77 1,143.62 1,167.21 1,212.66 1,120.13 1,099.94 2.13%
EPS 58.00 -18.20 -11.87 -32.40 71.60 65.30 31.73 49.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.41 6.24 6.26 6.23 6.49 6.33 5.86 6.16%
Adjusted Per Share Value based on latest NOSH - 213,188
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 309.41 321.35 310.82 316.25 329.06 304.63 299.05 2.29%
EPS 15.81 -4.96 -3.23 -8.82 19.43 17.77 8.63 49.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.747 1.6968 1.7014 1.688 1.7611 1.7215 1.5932 6.34%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.48 2.86 3.10 3.39 3.84 3.58 3.74 -
P/RPS 0.22 0.24 0.27 0.29 0.32 0.32 0.34 -25.20%
P/EPS 4.28 -15.68 -26.12 -10.41 5.36 5.48 11.79 -49.14%
EY 23.39 -6.38 -3.83 -9.60 18.65 18.25 8.48 96.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.50 0.54 0.59 0.57 0.64 -28.14%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 31/05/16 25/02/16 26/11/15 26/08/15 29/05/15 17/02/15 -
Price 2.95 3.03 3.00 3.46 3.04 3.75 3.90 -
P/RPS 0.26 0.26 0.26 0.30 0.25 0.33 0.35 -17.99%
P/EPS 5.09 -16.62 -25.28 -10.63 4.25 5.74 12.29 -44.46%
EY 19.66 -6.02 -3.96 -9.41 23.55 17.42 8.14 80.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.48 0.56 0.47 0.59 0.67 -22.19%

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