[MRCB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -118.16%
YoY- 70.76%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,511,103 810,714 1,448,450 590,337 452,457 226,709 1,199,484 16.69%
PBT 59,868 31,767 61,303 -62,607 -32,519 5,714 -152,916 -
Tax -34,938 -17,796 -54,585 -5,129 -3,255 -1,790 -22,950 32.43%
NP 24,930 13,971 6,718 -67,736 -35,774 3,924 -175,866 -
-
NP to SH 28,136 14,033 15,834 -59,371 -27,214 5,201 -176,143 -
-
Tax Rate 58.36% 56.02% 89.04% - - 31.33% - -
Total Cost 1,486,173 796,743 1,441,732 658,073 488,231 222,785 1,375,350 5.31%
-
Net Worth 4,494,314 4,525,587 4,512,184 4,417,275 4,491,601 4,557,643 4,579,703 -1.25%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 44,675 - - - 44,120 -
Div Payout % - - 282.15% - - - 0.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 4,494,314 4,525,587 4,512,184 4,417,275 4,491,601 4,557,643 4,579,703 -1.25%
NOSH 4,467,509 4,467,509 4,467,509 4,467,509 4,467,509 4,412,046 4,412,046 0.83%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.65% 1.72% 0.46% -11.47% -7.91% 1.73% -14.66% -
ROE 0.63% 0.31% 0.35% -1.34% -0.61% 0.11% -3.85% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 33.82 18.15 32.42 13.30 10.22 5.14 27.19 15.70%
EPS 0.63 0.31 0.36 -1.34 -0.61 0.12 -3.99 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.006 1.013 1.01 0.995 1.015 1.033 1.038 -2.07%
Adjusted Per Share Value based on latest NOSH - 4,467,509
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 33.82 18.15 32.42 13.21 10.13 5.07 26.85 16.68%
EPS 0.63 0.31 0.36 -1.33 -0.61 0.12 -3.94 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.99 -
NAPS 1.006 1.013 1.01 0.9888 1.0054 1.0202 1.0251 -1.24%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.35 0.365 0.355 0.395 0.405 0.46 0.475 -
P/RPS 1.03 2.01 1.09 2.97 3.96 8.95 1.75 -29.83%
P/EPS 55.57 116.20 100.16 -29.54 -65.86 390.22 -11.90 -
EY 1.80 0.86 1.00 -3.39 -1.52 0.26 -8.40 -
DY 0.00 0.00 2.82 0.00 0.00 0.00 2.11 -
P/NAPS 0.35 0.36 0.35 0.40 0.40 0.45 0.46 -16.69%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 26/11/21 30/08/21 31/05/21 25/02/21 -
Price 0.35 0.36 0.355 0.35 0.395 0.43 0.415 -
P/RPS 1.03 1.98 1.09 2.63 3.86 8.37 1.53 -23.24%
P/EPS 55.57 114.61 100.16 -26.17 -64.23 364.77 -10.39 -
EY 1.80 0.87 1.00 -3.82 -1.56 0.27 -9.62 -
DY 0.00 0.00 2.82 0.00 0.00 0.00 2.41 -
P/NAPS 0.35 0.36 0.35 0.35 0.39 0.42 0.40 -8.53%

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