[MRCB] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -86.57%
YoY- -93.84%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 503,742 599,347 742,241 833,939 860,019 700,389 810,714 -27.16%
PBT 18,675 15,299 20,550 37,748 56,720 28,101 31,767 -29.80%
Tax -17,175 -4,370 -11,970 -24,636 -41,215 -17,142 -17,796 -2.33%
NP 1,500 10,929 8,580 13,112 15,505 10,959 13,971 -77.37%
-
NP to SH 1,460 10,868 8,473 13,018 23,695 14,103 14,033 -77.84%
-
Tax Rate 91.97% 28.56% 58.25% 65.26% 72.66% 61.00% 56.02% -
Total Cost 502,242 588,418 733,661 820,827 844,514 689,430 796,743 -26.46%
-
Net Worth 4,507,716 4,507,716 4,538,989 4,530,054 4,516,652 4,494,314 4,525,587 -0.26%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 44,675 - - - -
Div Payout % - - - 343.18% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 4,507,716 4,507,716 4,538,989 4,530,054 4,516,652 4,494,314 4,525,587 -0.26%
NOSH 4,467,509 4,467,509 4,467,509 4,467,509 4,467,509 4,467,509 4,467,509 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 0.30% 1.82% 1.16% 1.57% 1.80% 1.56% 1.72% -
ROE 0.03% 0.24% 0.19% 0.29% 0.52% 0.31% 0.31% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 11.28 13.42 16.61 18.67 19.25 15.68 18.15 -27.15%
EPS 0.03 0.24 0.19 0.29 0.53 0.32 0.31 -78.89%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.009 1.009 1.016 1.014 1.011 1.006 1.013 -0.26%
Adjusted Per Share Value based on latest NOSH - 4,467,509
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 11.28 13.42 16.61 18.67 19.25 15.68 18.15 -27.15%
EPS 0.03 0.24 0.19 0.29 0.53 0.32 0.31 -78.89%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.009 1.009 1.016 1.014 1.011 1.006 1.013 -0.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.46 0.305 0.345 0.295 0.30 0.35 0.365 -
P/RPS 4.08 2.27 2.08 1.58 1.56 2.23 2.01 60.24%
P/EPS 1,407.57 125.38 181.91 101.24 56.56 110.87 116.20 426.64%
EY 0.07 0.80 0.55 0.99 1.77 0.90 0.86 -81.18%
DY 0.00 0.00 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 0.46 0.30 0.34 0.29 0.30 0.35 0.36 17.73%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 30/08/23 29/05/23 20/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.44 0.45 0.305 0.325 0.32 0.35 0.36 -
P/RPS 3.90 3.35 1.84 1.74 1.66 2.23 1.98 57.06%
P/EPS 1,346.37 184.98 160.82 111.53 60.33 110.87 114.61 415.99%
EY 0.07 0.54 0.62 0.90 1.66 0.90 0.87 -81.33%
DY 0.00 0.00 0.00 3.08 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.30 0.32 0.32 0.35 0.36 14.30%

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