[MRCB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -91.26%
YoY- -76.29%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 940,910 607,493 447,765 262,034 1,283,204 969,944 670,132 25.31%
PBT -110,367 -121,541 18,195 5,082 134,002 101,584 54,436 -
Tax -7,584 -7,427 -6,479 -1,460 -42,835 -19,490 -15,617 -38.13%
NP -117,951 -128,968 11,716 3,622 91,167 82,094 38,819 -
-
NP to SH -109,132 -111,349 11,061 5,252 60,122 63,094 27,312 -
-
Tax Rate - - 35.61% 28.73% 31.97% 19.19% 28.69% -
Total Cost 1,058,861 736,461 436,049 258,412 1,192,037 887,850 631,313 41.03%
-
Net Worth 1,500,934 1,440,568 1,419,955 1,415,275 1,415,776 1,418,574 1,353,122 7.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 14,787 - - - 27,705 - - -
Div Payout % 0.00% - - - 46.08% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,500,934 1,440,568 1,419,955 1,415,275 1,415,776 1,418,574 1,353,122 7.13%
NOSH 1,478,753 1,422,081 1,382,624 1,382,105 1,385,299 1,386,681 1,386,395 4.38%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -12.54% -21.23% 2.62% 1.38% 7.10% 8.46% 5.79% -
ROE -7.27% -7.73% 0.78% 0.37% 4.25% 4.45% 2.02% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 63.63 42.72 32.39 18.96 92.63 69.95 48.34 20.04%
EPS -7.38 -7.83 0.80 0.38 4.34 4.55 1.97 -
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.015 1.013 1.027 1.024 1.022 1.023 0.976 2.63%
Adjusted Per Share Value based on latest NOSH - 1,382,105
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.24 13.71 10.11 5.92 28.97 21.90 15.13 25.29%
EPS -2.46 -2.51 0.25 0.12 1.36 1.42 0.62 -
DPS 0.33 0.00 0.00 0.00 0.63 0.00 0.00 -
NAPS 0.3388 0.3252 0.3206 0.3195 0.3196 0.3203 0.3055 7.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.29 1.49 1.53 1.43 1.55 1.60 1.75 -
P/RPS 2.03 3.49 4.72 7.54 1.67 2.29 3.62 -31.92%
P/EPS -17.48 -19.03 191.25 376.32 35.71 35.16 88.83 -
EY -5.72 -5.26 0.52 0.27 2.80 2.84 1.13 -
DY 0.78 0.00 0.00 0.00 1.29 0.00 0.00 -
P/NAPS 1.27 1.47 1.49 1.40 1.52 1.56 1.79 -20.40%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/11/13 26/08/13 23/05/13 26/02/13 20/11/12 16/08/12 -
Price 1.57 1.36 1.49 1.70 1.27 1.76 1.74 -
P/RPS 2.47 3.18 4.60 8.97 1.37 2.52 3.60 -22.15%
P/EPS -21.27 -17.37 186.25 447.37 29.26 38.68 88.32 -
EY -4.70 -5.76 0.54 0.22 3.42 2.59 1.13 -
DY 0.64 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 1.55 1.34 1.45 1.66 1.24 1.72 1.78 -8.78%

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