[MRCB] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -80.66%
YoY- -66.76%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 858,113 137,880 225,749 226,709 308,923 297,626 167,183 196.67%
PBT 123,910 -30,088 -38,232 5,714 34,617 7,625 -222,026 -
Tax -49,456 -1,873 -1,467 -1,790 -7,457 -6,830 2,566 -
NP 74,454 -31,961 -39,699 3,924 27,160 795 -219,460 -
-
NP to SH 75,205 -32,157 -32,416 5,201 26,898 920 -219,606 -
-
Tax Rate 39.91% - - 31.33% 21.54% 89.57% - -
Total Cost 783,659 169,841 265,448 222,785 281,763 296,831 386,643 59.95%
-
Net Worth 4,512,184 4,417,275 4,491,601 4,557,643 4,579,703 4,548,819 4,548,819 -0.53%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 44,675 - - - 44,120 - - -
Div Payout % 59.40% - - - 164.03% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 4,512,184 4,417,275 4,491,601 4,557,643 4,579,703 4,548,819 4,548,819 -0.53%
NOSH 4,467,509 4,467,509 4,467,509 4,412,046 4,412,046 4,412,046 4,412,046 0.83%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.68% -23.18% -17.59% 1.73% 8.79% 0.27% -131.27% -
ROE 1.67% -0.73% -0.72% 0.11% 0.59% 0.02% -4.83% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 19.21 3.11 5.10 5.14 7.00 6.75 3.79 194.19%
EPS 1.68 -0.72 -0.73 0.12 0.61 0.02 -4.98 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.01 0.995 1.015 1.033 1.038 1.031 1.031 -1.35%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 19.21 3.09 5.05 5.07 6.91 6.66 3.74 196.80%
EPS 1.68 -0.72 -0.73 0.12 0.60 0.02 -4.92 -
DPS 1.00 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 1.01 0.9888 1.0054 1.0202 1.0251 1.0182 1.0182 -0.53%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.355 0.395 0.405 0.46 0.475 0.47 0.47 -
P/RPS 1.85 12.72 7.94 8.95 6.78 6.97 12.40 -71.77%
P/EPS 21.09 -54.53 -55.29 390.22 77.91 2,253.98 -9.44 -
EY 4.74 -1.83 -1.81 0.26 1.28 0.04 -10.59 -
DY 2.82 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.35 0.40 0.40 0.45 0.46 0.46 0.46 -16.61%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 30/08/21 31/05/21 25/02/21 23/11/20 28/08/20 -
Price 0.355 0.35 0.395 0.43 0.415 0.465 0.505 -
P/RPS 1.85 11.27 7.74 8.37 5.93 6.89 13.33 -73.09%
P/EPS 21.09 -48.32 -53.92 364.77 68.07 2,230.00 -10.15 -
EY 4.74 -2.07 -1.85 0.27 1.47 0.04 -9.86 -
DY 2.82 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 0.35 0.35 0.39 0.42 0.40 0.45 0.49 -20.04%

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