[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 18.96%
YoY- 341.45%
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,256,993 605,574 2,531,796 1,818,304 1,223,576 605,732 2,516,431 -37.01%
PBT 94,410 66,842 98,927 63,096 47,578 36,009 -31,048 -
Tax -23,252 -16,403 -27,757 -17,360 -9,133 -5,063 -7,781 107.32%
NP 71,158 50,439 71,170 45,736 38,445 30,946 -38,829 -
-
NP to SH 71,158 50,439 71,170 45,736 38,445 30,946 -38,829 -
-
Tax Rate 24.63% 24.54% 28.06% 27.51% 19.20% 14.06% - -
Total Cost 1,185,835 555,135 2,460,626 1,772,568 1,185,131 574,786 2,555,260 -40.03%
-
Net Worth 1,482,967 1,466,986 1,143,122 1,022,734 1,390,427 1,368,026 1,328,725 7.58%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,482,967 1,466,986 1,143,122 1,022,734 1,390,427 1,368,026 1,328,725 7.58%
NOSH 319,604 319,604 319,604 319,604 213,583 213,420 212,936 31.05%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.66% 8.33% 2.81% 2.52% 3.14% 5.11% -1.54% -
ROE 4.80% 3.44% 6.23% 4.47% 2.76% 2.26% -2.92% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 393.30 189.48 983.37 768.05 572.88 283.82 1,181.77 -51.94%
EPS 22.30 15.80 27.60 19.30 18.00 14.50 -18.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.64 4.59 4.44 4.32 6.51 6.41 6.24 -17.90%
Adjusted Per Share Value based on latest NOSH - 319,604
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 160.52 77.33 323.31 232.20 156.25 77.35 321.35 -37.01%
EPS 9.09 6.44 9.09 5.84 4.91 3.95 -4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8937 1.8733 1.4598 1.306 1.7756 1.747 1.6968 7.58%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.49 2.72 2.43 1.98 3.14 2.48 2.86 -
P/RPS 0.63 1.44 0.25 0.26 0.55 0.87 0.24 90.17%
P/EPS 11.18 17.24 8.79 10.25 17.44 17.10 -15.68 -
EY 8.94 5.80 11.38 9.76 5.73 5.85 -6.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.55 0.46 0.48 0.39 0.46 11.27%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 23/08/17 30/05/17 27/02/17 23/11/16 24/08/16 31/05/16 -
Price 2.31 2.60 2.43 2.33 1.94 2.95 3.03 -
P/RPS 0.59 1.37 0.25 0.30 0.34 1.04 0.26 72.59%
P/EPS 10.38 16.47 8.79 12.06 10.78 20.34 -16.62 -
EY 9.64 6.07 11.38 8.29 9.28 4.92 -6.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.55 0.54 0.30 0.46 0.49 1.35%

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