[MNRB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -43.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,385,530 1,756,362 1,149,657 578,035 2,386,177 1,795,182 1,159,566 61.82%
PBT 190,705 83,781 98,069 58,109 214,728 121,532 94,975 59.22%
Tax -51,557 -33,110 -27,312 -15,833 -58,742 -40,274 -27,696 51.38%
NP 139,148 50,671 70,757 42,276 155,986 81,258 67,279 62.40%
-
NP to SH 139,148 50,671 70,757 42,276 155,986 81,258 67,279 62.40%
-
Tax Rate 27.03% 39.52% 27.85% 27.25% 27.36% 33.14% 29.16% -
Total Cost 2,246,382 1,705,691 1,078,900 535,759 2,230,191 1,713,924 1,092,287 61.79%
-
Net Worth 1,348,099 1,247,613 1,304,315 0 1,223,156 1,151,688 1,192,286 8.54%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,348,099 1,247,613 1,304,315 0 1,223,156 1,151,688 1,192,286 8.54%
NOSH 212,969 212,903 213,123 213,515 213,093 213,275 212,908 0.01%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.83% 2.88% 6.15% 7.31% 6.54% 4.53% 5.80% -
ROE 10.32% 4.06% 5.42% 0.00% 12.75% 7.06% 5.64% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,120.13 824.96 539.43 270.72 1,119.78 841.72 544.63 61.79%
EPS 65.30 23.80 33.20 19.80 73.20 38.10 31.60 62.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.33 5.86 6.12 0.00 5.74 5.40 5.60 8.51%
Adjusted Per Share Value based on latest NOSH - 213,515
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 304.63 224.29 146.81 73.81 304.71 229.24 148.08 61.82%
EPS 17.77 6.47 9.04 5.40 19.92 10.38 8.59 62.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7215 1.5932 1.6656 0.00 1.562 1.4707 1.5225 8.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.58 3.74 4.48 4.72 3.72 3.53 3.34 -
P/RPS 0.32 0.45 0.83 1.74 0.33 0.42 0.61 -34.98%
P/EPS 5.48 15.71 13.49 23.84 5.08 9.27 10.57 -35.48%
EY 18.25 6.36 7.41 4.19 19.68 10.79 9.46 55.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.73 0.00 0.65 0.65 0.60 -3.36%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 17/02/15 27/11/14 - 27/05/14 28/02/14 28/11/13 -
Price 3.75 3.90 4.26 0.00 3.78 4.01 3.61 -
P/RPS 0.33 0.47 0.79 0.00 0.34 0.48 0.66 -37.03%
P/EPS 5.74 16.39 12.83 0.00 5.16 10.52 11.42 -36.80%
EY 17.42 6.10 7.79 0.00 19.37 9.50 8.75 58.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.70 0.00 0.66 0.74 0.64 -5.28%

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