[MRCB] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 375.15%
YoY- 607.85%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 551,216 389,191 436,015 388,200 374,062 530,280 404,185 22.90%
PBT 61,594 73,762 18,653 377 25,326 91,950 252,459 -60.85%
Tax -22,015 -16,696 -5,193 33,651 -17,536 -18,502 -3,696 227.52%
NP 39,579 57,066 13,460 34,028 7,790 73,448 248,763 -70.53%
-
NP to SH 29,394 45,504 4,382 26,789 5,638 60,104 237,861 -75.09%
-
Tax Rate 35.74% 22.63% 27.84% -8,925.99% 69.24% 20.12% 1.46% -
Total Cost 511,637 332,125 422,555 354,172 366,272 456,832 155,422 120.81%
-
Net Worth 2,517,231 2,388,959 2,220,797 2,259,205 2,242,866 2,314,719 2,246,663 7.85%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,517,231 2,388,959 2,220,797 2,259,205 2,242,866 2,314,719 2,246,663 7.85%
NOSH 1,972,751 1,864,917 1,752,800 1,785,933 1,761,875 1,788,809 1,783,065 6.95%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.18% 14.66% 3.09% 8.77% 2.08% 13.85% 61.55% -
ROE 1.17% 1.90% 0.20% 1.19% 0.25% 2.60% 10.59% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.94 20.87 24.88 21.74 21.23 29.64 22.67 14.90%
EPS 1.49 2.44 0.25 1.50 0.32 3.36 13.34 -76.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.276 1.281 1.267 1.265 1.273 1.294 1.26 0.84%
Adjusted Per Share Value based on latest NOSH - 1,785,933
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.44 8.79 9.84 8.76 8.44 11.97 9.12 22.92%
EPS 0.66 1.03 0.10 0.60 0.13 1.36 5.37 -75.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5683 0.5393 0.5014 0.51 0.5063 0.5226 0.5072 7.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.30 1.06 1.25 1.28 1.18 1.18 1.25 -
P/RPS 4.65 5.08 5.03 5.89 5.56 3.98 5.51 -10.66%
P/EPS 87.25 43.44 500.00 85.33 368.75 35.12 9.37 340.81%
EY 1.15 2.30 0.20 1.17 0.27 2.85 10.67 -77.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.83 0.99 1.01 0.93 0.91 0.99 2.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 25/08/16 31/05/16 22/02/16 19/11/15 24/08/15 21/05/15 -
Price 1.31 1.29 1.16 1.21 1.37 0.83 1.32 -
P/RPS 4.69 6.18 4.66 5.57 6.45 2.80 5.82 -13.36%
P/EPS 87.92 52.87 464.00 80.67 428.13 24.70 9.90 327.14%
EY 1.14 1.89 0.22 1.24 0.23 4.05 10.11 -76.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.01 0.92 0.96 1.08 0.64 1.05 -1.27%

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