[MRCB] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 10.61%
YoY- 12.64%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 204,649 369,004 159,728 185,731 262,034 303,075 299,812 -22.49%
PBT 23,908 19,321 -139,736 13,113 5,082 32,418 47,148 -36.43%
Tax -4,688 -8,304 -948 -5,019 -1,460 -23,345 -3,873 13.59%
NP 19,220 11,017 -140,684 8,094 3,622 9,073 43,275 -41.81%
-
NP to SH 11,985 2,217 -122,410 5,809 5,252 -2,972 35,782 -51.80%
-
Tax Rate 19.61% 42.98% - 38.27% 28.73% 72.01% 8.21% -
Total Cost 185,429 357,987 300,412 177,637 258,412 294,002 256,537 -19.47%
-
Net Worth 1,701,204 1,730,965 1,506,699 1,420,438 1,415,275 1,446,373 1,418,797 12.87%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 17,053 - - - 28,304 - -
Div Payout % - 769.23% - - - 0.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,701,204 1,730,965 1,506,699 1,420,438 1,415,275 1,446,373 1,418,797 12.87%
NOSH 1,664,583 1,705,384 1,487,363 1,383,095 1,382,105 1,415,238 1,386,899 12.95%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.39% 2.99% -88.08% 4.36% 1.38% 2.99% 14.43% -
ROE 0.70% 0.13% -8.12% 0.41% 0.37% -0.21% 2.52% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.29 21.64 10.74 13.43 18.96 21.42 21.62 -31.40%
EPS 0.72 0.13 -8.23 0.42 0.38 -0.21 2.58 -57.32%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.022 1.015 1.013 1.027 1.024 1.022 1.023 -0.06%
Adjusted Per Share Value based on latest NOSH - 1,383,095
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.58 8.26 3.58 4.16 5.87 6.78 6.71 -22.49%
EPS 0.27 0.05 -2.74 0.13 0.12 -0.07 0.80 -51.55%
DPS 0.00 0.38 0.00 0.00 0.00 0.63 0.00 -
NAPS 0.3808 0.3875 0.3373 0.3179 0.3168 0.3238 0.3176 12.87%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.64 1.29 1.49 1.53 1.43 1.55 1.60 -
P/RPS 13.34 5.96 13.87 11.39 7.54 7.24 7.40 48.17%
P/EPS 227.78 992.31 -18.10 364.29 376.32 -738.10 62.02 138.23%
EY 0.44 0.10 -5.52 0.27 0.27 -0.14 1.61 -57.92%
DY 0.00 0.78 0.00 0.00 0.00 1.29 0.00 -
P/NAPS 1.60 1.27 1.47 1.49 1.40 1.52 1.56 1.70%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 25/02/14 29/11/13 26/08/13 23/05/13 26/02/13 20/11/12 -
Price 1.53 1.57 1.36 1.49 1.70 1.27 1.76 -
P/RPS 12.44 7.26 12.66 11.10 8.97 5.93 8.14 32.71%
P/EPS 212.50 1,207.69 -16.52 354.76 447.37 -604.76 68.22 113.43%
EY 0.47 0.08 -6.05 0.28 0.22 -0.17 1.47 -53.27%
DY 0.00 0.64 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 1.50 1.55 1.34 1.45 1.66 1.24 1.72 -8.72%

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