[MRCB] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 16.57%
YoY- -76.31%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 592,935 425,752 1,319,393 847,760 475,023 234,050 1,870,705 -53.54%
PBT -195,158 28,868 52,955 32,521 18,240 8,415 122,987 -
Tax -8,663 -13,229 -34,263 -21,144 -9,032 -6,861 -20,332 -43.40%
NP -203,821 15,639 18,692 11,377 9,208 1,554 102,655 -
-
NP to SH -203,961 15,645 23,739 17,710 15,192 4,135 101,167 -
-
Tax Rate - 45.83% 64.70% 65.02% 49.52% 81.53% 16.53% -
Total Cost 796,756 410,113 1,300,701 836,383 465,815 232,496 1,768,050 -41.24%
-
Net Worth 4,548,819 4,822,366 4,791,482 4,782,342 4,853,391 4,839,368 4,829,850 -3.92%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 44,120 - - - 76,838 -
Div Payout % - - 185.86% - - - 75.95% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 4,548,819 4,822,366 4,791,482 4,782,342 4,853,391 4,839,368 4,829,850 -3.92%
NOSH 4,412,046 4,412,046 4,412,046 4,412,046 4,404,586 4,399,852 4,395,052 0.25%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -34.37% 3.67% 1.42% 1.34% 1.94% 0.66% 5.49% -
ROE -4.48% 0.32% 0.50% 0.37% 0.31% 0.09% 2.09% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.44 9.65 29.90 19.22 10.80 5.32 42.61 -53.69%
EPS -4.62 0.35 0.54 0.40 0.34 0.09 2.30 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.75 -
NAPS 1.031 1.093 1.086 1.084 1.103 1.10 1.10 -4.23%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.27 9.53 29.53 18.98 10.63 5.24 41.87 -53.54%
EPS -4.57 0.35 0.53 0.40 0.34 0.09 2.26 -
DPS 0.00 0.00 0.99 0.00 0.00 0.00 1.72 -
NAPS 1.0182 1.0794 1.0725 1.0705 1.0864 1.0832 1.0811 -3.92%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.47 0.39 0.73 0.735 0.95 0.885 0.615 -
P/RPS 3.50 4.04 2.44 3.82 8.80 16.64 1.44 80.87%
P/EPS -10.17 109.98 135.68 183.10 275.16 941.59 26.69 -
EY -9.84 0.91 0.74 0.55 0.36 0.11 3.75 -
DY 0.00 0.00 1.37 0.00 0.00 0.00 2.85 -
P/NAPS 0.46 0.36 0.67 0.68 0.86 0.80 0.56 -12.30%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 26/06/20 26/02/20 21/11/19 26/08/19 30/05/19 26/02/19 -
Price 0.505 0.47 0.66 0.755 0.74 0.93 0.80 -
P/RPS 3.76 4.87 2.21 3.93 6.85 17.48 1.88 58.80%
P/EPS -10.92 132.54 122.67 188.08 214.33 989.47 34.72 -
EY -9.15 0.75 0.82 0.53 0.47 0.10 2.88 -
DY 0.00 0.00 1.52 0.00 0.00 0.00 2.19 -
P/NAPS 0.49 0.43 0.61 0.70 0.67 0.85 0.73 -23.35%

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