[MRCB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2207.25%
YoY- -442.1%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 325,685 204,649 369,004 159,728 185,731 262,034 303,075 4.92%
PBT 138,763 23,908 19,321 -139,736 13,113 5,082 32,418 164.33%
Tax -14,760 -4,688 -8,304 -948 -5,019 -1,460 -23,345 -26.39%
NP 124,003 19,220 11,017 -140,684 8,094 3,622 9,073 474.38%
-
NP to SH 118,531 11,985 2,217 -122,410 5,809 5,252 -2,972 -
-
Tax Rate 10.64% 19.61% 42.98% - 38.27% 28.73% 72.01% -
Total Cost 201,682 185,429 357,987 300,412 177,637 258,412 294,002 -22.27%
-
Net Worth 1,881,575 1,701,204 1,730,965 1,506,699 1,420,438 1,415,275 1,446,373 19.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 17,053 - - - 28,304 -
Div Payout % - - 769.23% - - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,881,575 1,701,204 1,730,965 1,506,699 1,420,438 1,415,275 1,446,373 19.22%
NOSH 1,657,776 1,664,583 1,705,384 1,487,363 1,383,095 1,382,105 1,415,238 11.15%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 38.07% 9.39% 2.99% -88.08% 4.36% 1.38% 2.99% -
ROE 6.30% 0.70% 0.13% -8.12% 0.41% 0.37% -0.21% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.65 12.29 21.64 10.74 13.43 18.96 21.42 -5.60%
EPS 7.15 0.72 0.13 -8.23 0.42 0.38 -0.21 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.135 1.022 1.015 1.013 1.027 1.024 1.022 7.26%
Adjusted Per Share Value based on latest NOSH - 1,487,363
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.29 4.58 8.26 3.58 4.16 5.87 6.78 4.96%
EPS 2.65 0.27 0.05 -2.74 0.13 0.12 -0.07 -
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.63 -
NAPS 0.4212 0.3808 0.3875 0.3373 0.3179 0.3168 0.3238 19.22%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.71 1.64 1.29 1.49 1.53 1.43 1.55 -
P/RPS 8.70 13.34 5.96 13.87 11.39 7.54 7.24 13.06%
P/EPS 23.92 227.78 992.31 -18.10 364.29 376.32 -738.10 -
EY 4.18 0.44 0.10 -5.52 0.27 0.27 -0.14 -
DY 0.00 0.00 0.78 0.00 0.00 0.00 1.29 -
P/NAPS 1.51 1.60 1.27 1.47 1.49 1.40 1.52 -0.44%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 19/05/14 25/02/14 29/11/13 26/08/13 23/05/13 26/02/13 -
Price 1.68 1.53 1.57 1.36 1.49 1.70 1.27 -
P/RPS 8.55 12.44 7.26 12.66 11.10 8.97 5.93 27.71%
P/EPS 23.50 212.50 1,207.69 -16.52 354.76 447.37 -604.76 -
EY 4.26 0.47 0.08 -6.05 0.28 0.22 -0.17 -
DY 0.00 0.00 0.64 0.00 0.00 0.00 1.57 -
P/NAPS 1.48 1.50 1.55 1.34 1.45 1.66 1.24 12.55%

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