[MRCB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 593.85%
YoY- 142.84%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 185,731 262,034 303,075 299,812 341,508 328,624 473,881 -46.47%
PBT 13,113 5,082 32,418 47,148 18,834 35,602 46,561 -57.06%
Tax -5,019 -1,460 -23,345 -3,873 -8,615 -7,002 -10,590 -39.24%
NP 8,094 3,622 9,073 43,275 10,219 28,600 35,971 -63.03%
-
NP to SH 5,809 5,252 -2,972 35,782 5,157 22,155 30,132 -66.66%
-
Tax Rate 38.27% 28.73% 72.01% 8.21% 45.74% 19.67% 22.74% -
Total Cost 177,637 258,412 294,002 256,537 331,289 300,024 437,910 -45.23%
-
Net Worth 1,420,438 1,415,275 1,446,373 1,418,797 1,360,332 1,380,810 1,379,424 1.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 28,304 - - - 27,782 -
Div Payout % - - 0.00% - - - 92.20% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,420,438 1,415,275 1,446,373 1,418,797 1,360,332 1,380,810 1,379,424 1.97%
NOSH 1,383,095 1,382,105 1,415,238 1,386,899 1,393,783 1,384,687 1,389,148 -0.29%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.36% 1.38% 2.99% 14.43% 2.99% 8.70% 7.59% -
ROE 0.41% 0.37% -0.21% 2.52% 0.38% 1.60% 2.18% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.43 18.96 21.42 21.62 24.50 23.73 34.11 -46.31%
EPS 0.42 0.38 -0.21 2.58 0.37 1.60 2.17 -66.57%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.027 1.024 1.022 1.023 0.976 0.9972 0.993 2.27%
Adjusted Per Share Value based on latest NOSH - 1,386,899
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.19 5.92 6.84 6.77 7.71 7.42 10.70 -46.50%
EPS 0.13 0.12 -0.07 0.81 0.12 0.50 0.68 -66.84%
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.63 -
NAPS 0.3207 0.3195 0.3265 0.3203 0.3071 0.3117 0.3114 1.98%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.53 1.43 1.55 1.60 1.75 1.90 2.16 -
P/RPS 11.39 7.54 7.24 7.40 7.14 8.01 6.33 47.99%
P/EPS 364.29 376.32 -738.10 62.02 472.97 118.75 99.58 137.60%
EY 0.27 0.27 -0.14 1.61 0.21 0.84 1.00 -58.25%
DY 0.00 0.00 1.29 0.00 0.00 0.00 0.93 -
P/NAPS 1.49 1.40 1.52 1.56 1.79 1.91 2.18 -22.42%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 23/05/13 26/02/13 20/11/12 16/08/12 22/05/12 08/02/12 -
Price 1.49 1.70 1.27 1.76 1.74 1.60 2.24 -
P/RPS 11.10 8.97 5.93 8.14 7.10 6.74 6.57 41.89%
P/EPS 354.76 447.37 -604.76 68.22 470.27 100.00 103.27 127.84%
EY 0.28 0.22 -0.17 1.47 0.21 1.00 0.97 -56.35%
DY 0.00 0.00 1.57 0.00 0.00 0.00 0.89 -
P/NAPS 1.45 1.66 1.24 1.72 1.78 1.60 2.26 -25.63%

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