[MRCB] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -77.23%
YoY- -87.28%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 860,019 137,880 297,626 372,737 663,754 1,134,117 551,216 7.69%
PBT 56,720 -30,088 7,625 14,281 40,485 52,317 61,594 -1.36%
Tax -41,215 -1,873 -6,830 -12,112 -22,040 -21,813 -22,015 11.01%
NP 15,505 -31,961 795 2,169 18,445 30,504 39,579 -14.45%
-
NP to SH 23,695 -32,157 920 2,518 19,792 28,089 29,394 -3.52%
-
Tax Rate 72.66% - 89.57% 84.81% 54.44% 41.69% 35.74% -
Total Cost 844,514 169,841 296,831 370,568 645,309 1,103,613 511,637 8.70%
-
Net Worth 4,516,652 4,417,275 4,548,819 4,782,342 4,799,115 2,995,428 2,517,231 10.22%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 4,516,652 4,417,275 4,548,819 4,782,342 4,799,115 2,995,428 2,517,231 10.22%
NOSH 4,467,509 4,467,509 4,412,046 4,412,046 4,395,027 2,194,453 1,972,751 14.58%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.80% -23.18% 0.27% 0.58% 2.78% 2.69% 7.18% -
ROE 0.52% -0.73% 0.02% 0.05% 0.41% 0.94% 1.17% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 19.25 3.11 6.75 8.45 15.12 51.68 27.94 -6.01%
EPS 0.53 -0.72 0.02 0.06 0.45 1.28 1.49 -15.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.011 0.995 1.031 1.084 1.093 1.365 1.276 -3.80%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 19.42 3.11 6.72 8.41 14.98 25.60 12.44 7.70%
EPS 0.53 -0.73 0.02 0.06 0.45 0.63 0.66 -3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0197 0.9972 1.0269 1.0797 1.0834 0.6762 0.5683 10.22%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.30 0.395 0.47 0.735 0.72 1.06 1.30 -
P/RPS 1.56 12.72 6.97 8.70 4.76 2.05 4.65 -16.63%
P/EPS 56.56 -54.53 2,253.98 1,287.78 159.73 82.81 87.25 -6.96%
EY 1.77 -1.83 0.04 0.08 0.63 1.21 1.15 7.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.40 0.46 0.68 0.66 0.78 1.02 -18.44%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 26/11/21 23/11/20 21/11/19 22/11/18 21/11/17 30/11/16 -
Price 0.32 0.35 0.465 0.755 0.73 0.97 1.31 -
P/RPS 1.66 11.27 6.89 8.94 4.83 1.88 4.69 -15.88%
P/EPS 60.33 -48.32 2,230.00 1,322.83 161.95 75.78 87.92 -6.08%
EY 1.66 -2.07 0.04 0.08 0.62 1.32 1.14 6.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.45 0.70 0.67 0.71 1.03 -17.69%

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