[MRCB] QoQ Quarter Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 436,015 388,200 374,062 530,280 404,185 487,171 497,262 -8.38% QoQ % 12.32% 3.78% -29.46% 31.20% -17.03% -2.03% - Horiz. % 87.68% 78.07% 75.22% 106.64% 81.28% 97.97% 100.00%
PBT 18,653 377 25,326 91,950 252,459 16,631 41,316 -41.12% QoQ % 4,847.75% -98.51% -72.46% -63.58% 1,418.00% -59.75% - Horiz. % 45.15% 0.91% 61.30% 222.55% 611.04% 40.25% 100.00%
Tax -5,193 33,651 -17,536 -18,502 -3,696 -9,747 -7,904 -24.41% QoQ % -115.43% 291.90% 5.22% -400.60% 62.08% -23.32% - Horiz. % 65.70% -425.75% 221.86% 234.08% 46.76% 123.32% 100.00%
NP 13,460 34,028 7,790 73,448 248,763 6,884 33,412 -45.42% QoQ % -60.44% 336.82% -89.39% -70.47% 3,513.64% -79.40% - Horiz. % 40.28% 101.84% 23.31% 219.83% 744.53% 20.60% 100.00%
NP to SH 4,382 26,789 5,638 60,104 237,861 -5,275 27,393 -70.50% QoQ % -83.64% 375.15% -90.62% -74.73% 4,609.21% -119.26% - Horiz. % 16.00% 97.80% 20.58% 219.41% 868.33% -19.26% 100.00%
Tax Rate 27.84 % -8,926.00 % 69.24 % 20.12 % 1.46 % 58.61 % 19.13 % 28.39% QoQ % 100.31% -12,991.39% 244.14% 1,278.08% -97.51% 206.38% - Horiz. % 145.53% -46,659.70% 361.94% 105.18% 7.63% 306.38% 100.00%
Total Cost 422,555 354,172 366,272 456,832 155,422 480,287 463,850 -6.02% QoQ % 19.31% -3.30% -19.82% 193.93% -67.64% 3.54% - Horiz. % 91.10% 76.35% 78.96% 98.49% 33.51% 103.54% 100.00%
Net Worth 2,220,797 2,259,205 2,242,866 2,314,719 2,246,663 1,983,399 1,987,748 7.66% QoQ % -1.70% 0.73% -3.10% 3.03% 13.27% -0.22% - Horiz. % 111.72% 113.66% 112.83% 116.45% 113.03% 99.78% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - 43,958 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,220,797 2,259,205 2,242,866 2,314,719 2,246,663 1,983,399 1,987,748 7.66% QoQ % -1.70% 0.73% -3.10% 3.03% 13.27% -0.22% - Horiz. % 111.72% 113.66% 112.83% 116.45% 113.03% 99.78% 100.00%
NOSH 1,752,800 1,785,933 1,761,875 1,788,809 1,783,065 1,758,333 1,755,961 -0.12% QoQ % -1.86% 1.37% -1.51% 0.32% 1.41% 0.14% - Horiz. % 99.82% 101.71% 100.34% 101.87% 101.54% 100.14% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.09 % 8.77 % 2.08 % 13.85 % 61.55 % 1.41 % 6.72 % -40.40% QoQ % -64.77% 321.63% -84.98% -77.50% 4,265.25% -79.02% - Horiz. % 45.98% 130.51% 30.95% 206.10% 915.92% 20.98% 100.00%
ROE 0.20 % 1.19 % 0.25 % 2.60 % 10.59 % -0.27 % 1.38 % -72.38% QoQ % -83.19% 376.00% -90.38% -75.45% 4,022.22% -119.57% - Horiz. % 14.49% 86.23% 18.12% 188.41% 767.39% -19.57% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 24.88 21.74 21.23 29.64 22.67 27.71 28.32 -8.26% QoQ % 14.44% 2.40% -28.37% 30.75% -18.19% -2.15% - Horiz. % 87.85% 76.77% 74.96% 104.66% 80.05% 97.85% 100.00%
EPS 0.25 1.50 0.32 3.36 13.34 -0.30 1.56 -70.46% QoQ % -83.33% 368.75% -90.48% -74.81% 4,546.67% -119.23% - Horiz. % 16.03% 96.15% 20.51% 215.38% 855.13% -19.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2670 1.2650 1.2730 1.2940 1.2600 1.1280 1.1320 7.79% QoQ % 0.16% -0.63% -1.62% 2.70% 11.70% -0.35% - Horiz. % 111.93% 111.75% 112.46% 114.31% 111.31% 99.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.88 8.80 8.48 12.02 9.16 11.04 11.27 -8.39% QoQ % 12.27% 3.77% -29.45% 31.22% -17.03% -2.04% - Horiz. % 87.67% 78.08% 75.24% 106.65% 81.28% 97.96% 100.00%
EPS 0.10 0.61 0.13 1.36 5.39 -0.12 0.62 -70.34% QoQ % -83.61% 369.23% -90.44% -74.77% 4,591.67% -119.35% - Horiz. % 16.13% 98.39% 20.97% 219.35% 869.35% -19.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5033 0.5121 0.5084 0.5246 0.5092 0.4495 0.4505 7.66% QoQ % -1.72% 0.73% -3.09% 3.02% 13.28% -0.22% - Horiz. % 111.72% 113.67% 112.85% 116.45% 113.03% 99.78% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.2500 1.2800 1.1800 1.1800 1.2500 1.2200 1.6400 -
P/RPS 5.03 5.89 5.56 3.98 5.51 4.40 5.79 -8.95% QoQ % -14.60% 5.94% 39.70% -27.77% 25.23% -24.01% - Horiz. % 86.87% 101.73% 96.03% 68.74% 95.16% 75.99% 100.00%
P/EPS 500.00 85.33 368.75 35.12 9.37 -406.67 105.13 182.54% QoQ % 485.96% -76.86% 949.97% 274.81% 102.30% -486.83% - Horiz. % 475.60% 81.17% 350.76% 33.41% 8.91% -386.83% 100.00%
EY 0.20 1.17 0.27 2.85 10.67 -0.25 0.95 -64.58% QoQ % -82.91% 333.33% -90.53% -73.29% 4,368.00% -126.32% - Horiz. % 21.05% 123.16% 28.42% 300.00% 1,123.16% -26.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.05 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.99 1.01 0.93 0.91 0.99 1.08 1.45 -22.44% QoQ % -1.98% 8.60% 2.20% -8.08% -8.33% -25.52% - Horiz. % 68.28% 69.66% 64.14% 62.76% 68.28% 74.48% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 22/02/16 19/11/15 24/08/15 21/05/15 23/02/15 18/11/14 -
Price 1.1600 1.2100 1.3700 0.8300 1.3200 1.4000 1.4900 -
P/RPS 4.66 5.57 6.45 2.80 5.82 5.05 5.26 -7.75% QoQ % -16.34% -13.64% 130.36% -51.89% 15.25% -3.99% - Horiz. % 88.59% 105.89% 122.62% 53.23% 110.65% 96.01% 100.00%
P/EPS 464.00 80.67 428.13 24.70 9.90 -466.67 95.51 186.57% QoQ % 475.18% -81.16% 1,633.32% 149.49% 102.12% -588.61% - Horiz. % 485.81% 84.46% 448.26% 25.86% 10.37% -488.61% 100.00%
EY 0.22 1.24 0.23 4.05 10.11 -0.21 1.05 -64.69% QoQ % -82.26% 439.13% -94.32% -59.94% 4,914.29% -120.00% - Horiz. % 20.95% 118.10% 21.90% 385.71% 962.86% -20.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.79 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.92 0.96 1.08 0.64 1.05 1.24 1.32 -21.37% QoQ % -4.17% -11.11% 68.75% -39.05% -15.32% -6.06% - Horiz. % 69.70% 72.73% 81.82% 48.48% 79.55% 93.94% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
2nd Quarter 2015 (Final).pdf 
