[MRCB] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 155.38%
YoY- 62.49%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 234,050 1,870,705 1,496,599 832,845 427,596 2,823,651 2,415,490 -78.93%
PBT 8,415 122,987 114,075 73,590 30,559 247,333 115,761 -82.60%
Tax -6,861 -20,332 -37,735 -15,695 -4,933 -65,525 -38,791 -68.52%
NP 1,554 102,655 76,340 57,895 25,626 181,808 76,970 -92.60%
-
NP to SH 4,135 101,167 74,767 54,975 21,527 167,575 61,922 -83.56%
-
Tax Rate 81.53% 16.53% 33.08% 21.33% 16.14% 26.49% 33.51% -
Total Cost 232,496 1,768,050 1,420,259 774,950 401,970 2,641,843 2,338,520 -78.56%
-
Net Worth 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 2,965,738 38.64%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 76,838 - - - 38,369 - -
Div Payout % - 75.95% - - - 22.90% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 2,965,738 38.64%
NOSH 4,399,852 4,395,052 4,395,027 4,390,773 4,390,773 4,386,746 2,172,701 60.13%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 0.66% 5.49% 5.10% 6.95% 5.99% 6.44% 3.19% -
ROE 0.09% 2.09% 1.56% 1.13% 0.44% 6.95% 2.09% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.32 42.61 34.09 18.97 9.74 128.78 111.17 -86.84%
EPS 0.09 2.30 1.70 1.25 0.49 6.56 2.85 -90.03%
DPS 0.00 1.75 0.00 0.00 0.00 1.75 0.00 -
NAPS 1.10 1.10 1.093 1.11 1.103 1.10 1.365 -13.41%
Adjusted Per Share Value based on latest NOSH - 4,390,773
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.24 41.87 33.50 18.64 9.57 63.20 54.07 -78.93%
EPS 0.09 2.26 1.67 1.23 0.48 3.75 1.39 -83.90%
DPS 0.00 1.72 0.00 0.00 0.00 0.86 0.00 -
NAPS 1.0832 1.0811 1.0742 1.0909 1.0839 0.5399 0.6638 38.64%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.885 0.615 0.72 0.60 1.01 1.12 1.06 -
P/RPS 16.64 1.44 2.11 3.16 10.37 0.87 0.95 575.63%
P/EPS 941.59 26.69 42.28 47.92 205.97 14.65 37.19 763.93%
EY 0.11 3.75 2.37 2.09 0.49 6.82 2.69 -88.15%
DY 0.00 2.85 0.00 0.00 0.00 1.56 0.00 -
P/NAPS 0.80 0.56 0.66 0.54 0.92 1.02 0.78 1.70%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 26/02/19 22/11/18 30/08/18 30/05/18 28/02/18 21/11/17 -
Price 0.93 0.80 0.73 0.70 0.57 1.08 0.97 -
P/RPS 17.48 1.88 2.14 3.69 5.85 0.84 0.87 640.41%
P/EPS 989.47 34.72 42.87 55.91 116.24 14.13 34.04 847.32%
EY 0.10 2.88 2.33 1.79 0.86 7.08 2.94 -89.52%
DY 0.00 2.19 0.00 0.00 0.00 1.62 0.00 -
P/NAPS 0.85 0.73 0.67 0.63 0.52 0.98 0.71 12.75%

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