[MRCB] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 100.42%
YoY- -63.46%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 225,749 226,709 308,923 297,626 167,183 425,752 471,633 -38.83%
PBT -38,232 5,714 34,617 7,625 -222,026 26,868 20,434 -
Tax -1,467 -1,790 -7,457 -6,830 2,566 -11,229 -13,119 -76.82%
NP -39,699 3,924 27,160 795 -219,460 15,639 7,315 -
-
NP to SH -32,416 5,201 26,898 920 -219,606 15,645 6,029 -
-
Tax Rate - 31.33% 21.54% 89.57% - 41.79% 64.20% -
Total Cost 265,448 222,785 281,763 296,831 386,643 410,113 464,318 -31.14%
-
Net Worth 4,491,601 4,557,643 4,579,703 4,548,819 4,548,819 4,822,366 4,791,482 -4.22%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 44,120 - - - 44,120 -
Div Payout % - - 164.03% - - - 731.80% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 4,491,601 4,557,643 4,579,703 4,548,819 4,548,819 4,822,366 4,791,482 -4.22%
NOSH 4,467,509 4,412,046 4,412,046 4,412,046 4,412,046 4,412,046 4,412,046 0.83%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -17.59% 1.73% 8.79% 0.27% -131.27% 3.67% 1.55% -
ROE -0.72% 0.11% 0.59% 0.02% -4.83% 0.32% 0.13% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.10 5.14 7.00 6.75 3.79 9.65 10.69 -38.97%
EPS -0.73 0.12 0.61 0.02 -4.98 0.35 0.14 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.015 1.033 1.038 1.031 1.031 1.093 1.086 -4.41%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.05 5.07 6.91 6.66 3.74 9.53 10.56 -38.87%
EPS -0.73 0.12 0.60 0.02 -4.92 0.35 0.13 -
DPS 0.00 0.00 0.99 0.00 0.00 0.00 0.99 -
NAPS 1.0054 1.0202 1.0251 1.0182 1.0182 1.0794 1.0725 -4.21%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.405 0.46 0.475 0.47 0.47 0.39 0.73 -
P/RPS 7.94 8.95 6.78 6.97 12.40 4.04 6.83 10.57%
P/EPS -55.29 390.22 77.91 2,253.98 -9.44 109.98 534.22 -
EY -1.81 0.26 1.28 0.04 -10.59 0.91 0.19 -
DY 0.00 0.00 2.11 0.00 0.00 0.00 1.37 -
P/NAPS 0.40 0.45 0.46 0.46 0.46 0.36 0.67 -29.12%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 31/05/21 25/02/21 23/11/20 28/08/20 26/06/20 26/02/20 -
Price 0.395 0.43 0.415 0.465 0.505 0.47 0.66 -
P/RPS 7.74 8.37 5.93 6.89 13.33 4.87 6.17 16.33%
P/EPS -53.92 364.77 68.07 2,230.00 -10.15 132.54 482.99 -
EY -1.85 0.27 1.47 0.04 -9.86 0.75 0.21 -
DY 0.00 0.00 2.41 0.00 0.00 0.00 1.52 -
P/NAPS 0.39 0.42 0.40 0.45 0.49 0.43 0.61 -25.80%

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