[MRCB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.99%
YoY- -281.52%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,027,596 530,334 204,649 940,910 607,493 447,765 262,034 148.47%
PBT 203,987 162,671 23,908 -110,367 -121,541 18,195 5,082 1069.68%
Tax -27,352 -19,448 -4,688 -7,584 -7,427 -6,479 -1,460 604.12%
NP 176,635 143,223 19,220 -117,951 -128,968 11,716 3,622 1231.65%
-
NP to SH 157,909 130,516 11,985 -109,132 -111,349 11,061 5,252 864.91%
-
Tax Rate 13.41% 11.96% 19.61% - - 35.61% 28.73% -
Total Cost 850,961 387,111 185,429 1,058,861 736,461 436,049 258,412 121.18%
-
Net Worth 1,913,843 1,879,894 1,701,204 1,500,934 1,440,568 1,419,955 1,415,275 22.26%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 14,787 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,913,843 1,879,894 1,701,204 1,500,934 1,440,568 1,419,955 1,415,275 22.26%
NOSH 1,690,674 1,656,294 1,664,583 1,478,753 1,422,081 1,382,624 1,382,105 14.36%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.19% 27.01% 9.39% -12.54% -21.23% 2.62% 1.38% -
ROE 8.25% 6.94% 0.70% -7.27% -7.73% 0.78% 0.37% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 60.78 32.02 12.29 63.63 42.72 32.39 18.96 117.25%
EPS 9.34 7.88 0.72 -7.38 -7.83 0.80 0.38 743.71%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.132 1.135 1.022 1.015 1.013 1.027 1.024 6.90%
Adjusted Per Share Value based on latest NOSH - 1,705,384
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.00 11.87 4.58 21.06 13.60 10.02 5.87 148.33%
EPS 3.53 2.92 0.27 -2.44 -2.49 0.25 0.12 850.97%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.4284 0.4208 0.3808 0.336 0.3225 0.3178 0.3168 22.26%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.64 1.71 1.64 1.29 1.49 1.53 1.43 -
P/RPS 2.70 5.34 13.34 2.03 3.49 4.72 7.54 -49.54%
P/EPS 17.56 21.70 227.78 -17.48 -19.03 191.25 376.32 -87.01%
EY 5.70 4.61 0.44 -5.72 -5.26 0.52 0.27 662.43%
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 1.45 1.51 1.60 1.27 1.47 1.49 1.40 2.36%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 22/08/14 19/05/14 25/02/14 29/11/13 26/08/13 23/05/13 -
Price 1.49 1.68 1.53 1.57 1.36 1.49 1.70 -
P/RPS 2.45 5.25 12.44 2.47 3.18 4.60 8.97 -57.86%
P/EPS 15.95 21.32 212.50 -21.27 -17.37 186.25 447.37 -89.14%
EY 6.27 4.69 0.47 -4.70 -5.76 0.54 0.22 831.13%
DY 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
P/NAPS 1.32 1.48 1.50 1.55 1.34 1.45 1.66 -14.15%

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