[MRCB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 23.28%
YoY- -29.12%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 262,034 1,283,204 969,944 670,132 328,624 1,226,705 742,690 -50.03%
PBT 5,082 134,002 101,584 54,436 35,602 123,313 76,753 -83.60%
Tax -1,460 -42,835 -19,490 -15,617 -7,002 -15,326 -4,736 -54.33%
NP 3,622 91,167 82,094 38,819 28,600 107,987 72,017 -86.35%
-
NP to SH 5,252 60,122 63,094 27,312 22,155 93,524 63,393 -80.96%
-
Tax Rate 28.73% 31.97% 19.19% 28.69% 19.67% 12.43% 6.17% -
Total Cost 258,412 1,192,037 887,850 631,313 300,024 1,118,718 670,673 -47.01%
-
Net Worth 1,415,275 1,415,776 1,418,574 1,353,122 1,380,810 1,376,024 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 27,705 - - - 27,714 - -
Div Payout % - 46.08% - - - 29.63% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,415,275 1,415,776 1,418,574 1,353,122 1,380,810 1,376,024 0 -
NOSH 1,382,105 1,385,299 1,386,681 1,386,395 1,384,687 1,385,724 1,383,989 -0.09%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.38% 7.10% 8.46% 5.79% 8.70% 8.80% 9.70% -
ROE 0.37% 4.25% 4.45% 2.02% 1.60% 6.80% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.96 92.63 69.95 48.34 23.73 88.52 53.66 -49.98%
EPS 0.38 4.34 4.55 1.97 1.60 6.75 4.58 -80.94%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.024 1.022 1.023 0.976 0.9972 0.993 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,393,783
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.92 28.97 21.90 15.13 7.42 27.69 16.77 -50.01%
EPS 0.12 1.36 1.42 0.62 0.50 2.11 1.43 -80.80%
DPS 0.00 0.63 0.00 0.00 0.00 0.63 0.00 -
NAPS 0.3195 0.3196 0.3203 0.3055 0.3117 0.3107 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.43 1.55 1.60 1.75 1.90 2.16 1.68 -
P/RPS 7.54 1.67 2.29 3.62 8.01 2.44 3.13 79.60%
P/EPS 376.32 35.71 35.16 88.83 118.75 32.00 36.68 371.48%
EY 0.27 2.80 2.84 1.13 0.84 3.12 2.73 -78.58%
DY 0.00 1.29 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 1.40 1.52 1.56 1.79 1.91 2.18 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 26/02/13 20/11/12 16/08/12 22/05/12 08/02/12 25/11/11 -
Price 1.70 1.27 1.76 1.74 1.60 2.24 1.89 -
P/RPS 8.97 1.37 2.52 3.60 6.74 2.53 3.52 86.46%
P/EPS 447.37 29.26 38.68 88.32 100.00 33.19 41.26 389.17%
EY 0.22 3.42 2.59 1.13 1.00 3.01 2.42 -79.75%
DY 0.00 1.57 0.00 0.00 0.00 0.89 0.00 -
P/NAPS 1.66 1.24 1.72 1.78 1.60 2.26 0.00 -

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 ⃤ & 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