[MRCB] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -79.62%
YoY- 149.21%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 226,709 425,752 234,050 427,596 519,840 436,015 404,185 -9.17%
PBT 5,714 26,868 8,415 30,559 26,979 18,653 252,459 -46.78%
Tax -1,790 -11,229 -6,861 -4,933 -8,417 -5,193 -3,696 -11.37%
NP 3,924 15,639 1,554 25,626 18,562 13,460 248,763 -49.88%
-
NP to SH 5,201 15,645 4,135 21,527 8,638 4,382 237,861 -47.08%
-
Tax Rate 31.33% 41.79% 81.53% 16.14% 31.20% 27.84% 1.46% -
Total Cost 222,785 410,113 232,496 401,970 501,278 422,555 155,422 6.17%
-
Net Worth 4,557,643 4,822,366 4,839,368 4,842,233 2,135,101 2,220,797 2,246,663 12.50%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 4,557,643 4,822,366 4,839,368 4,842,233 2,135,101 2,220,797 2,246,663 12.50%
NOSH 4,412,046 4,412,046 4,399,852 4,390,773 2,135,101 1,752,800 1,783,065 16.28%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.73% 3.67% 0.66% 5.99% 3.57% 3.09% 61.55% -
ROE 0.11% 0.32% 0.09% 0.44% 0.40% 0.20% 10.59% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.14 9.65 5.32 9.74 24.35 24.88 22.67 -21.89%
EPS 0.12 0.35 0.09 0.49 0.40 0.25 13.34 -54.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.033 1.093 1.10 1.103 1.00 1.267 1.26 -3.25%
Adjusted Per Share Value based on latest NOSH - 4,390,773
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.12 9.61 5.28 9.65 11.74 9.84 9.12 -9.16%
EPS 0.12 0.35 0.09 0.49 0.20 0.10 5.37 -46.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0289 1.0887 1.0925 1.0932 0.482 0.5014 0.5072 12.49%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.46 0.39 0.885 1.01 1.70 1.25 1.25 -
P/RPS 8.95 4.04 16.64 10.37 6.98 5.03 5.51 8.41%
P/EPS 390.22 109.98 941.59 205.97 420.20 500.00 9.37 86.07%
EY 0.26 0.91 0.11 0.49 0.24 0.20 10.67 -46.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.80 0.92 1.70 0.99 0.99 -12.30%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 26/06/20 30/05/19 30/05/18 29/05/17 31/05/16 21/05/15 -
Price 0.43 0.47 0.93 0.57 1.41 1.16 1.32 -
P/RPS 8.37 4.87 17.48 5.85 5.79 4.66 5.82 6.23%
P/EPS 364.77 132.54 989.47 116.24 348.52 464.00 9.90 82.31%
EY 0.27 0.75 0.10 0.86 0.29 0.22 10.11 -45.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.85 0.52 1.41 0.92 1.05 -14.15%

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