[MRCB] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 163.62%
YoY- 278.36%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,199,484 1,187,414 1,185,870 1,703,008 1,319,393 1,130,346 950,046 16.73%
PBT -152,916 -250,044 -390,316 115,472 52,955 43,361 36,480 -
Tax -22,950 -20,657 -17,326 -52,916 -34,263 -28,192 -18,064 17.21%
NP -175,866 -270,701 -407,642 62,556 18,692 15,169 18,416 -
-
NP to SH -176,143 -270,721 -407,922 62,580 23,739 23,613 30,384 -
-
Tax Rate - - - 45.83% 64.70% 65.02% 49.52% -
Total Cost 1,375,350 1,458,115 1,593,512 1,640,452 1,300,701 1,115,177 931,630 29.49%
-
Net Worth 4,579,703 4,548,819 4,548,819 4,822,366 4,791,482 4,782,342 4,853,391 -3.77%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 44,120 - - - 44,120 - - -
Div Payout % 0.00% - - - 185.86% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 4,579,703 4,548,819 4,548,819 4,822,366 4,791,482 4,782,342 4,853,391 -3.77%
NOSH 4,412,046 4,412,046 4,412,046 4,412,046 4,412,046 4,412,046 4,404,586 0.11%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -14.66% -22.80% -34.37% 3.67% 1.42% 1.34% 1.94% -
ROE -3.85% -5.95% -8.97% 1.30% 0.50% 0.49% 0.63% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 27.19 26.91 26.88 38.60 29.90 25.62 21.59 16.53%
EPS -3.99 -6.13 -9.24 1.40 0.54 0.53 0.68 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.038 1.031 1.031 1.093 1.086 1.084 1.103 -3.95%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.85 26.58 26.54 38.12 29.53 25.30 21.27 16.71%
EPS -3.94 -6.06 -9.13 1.40 0.53 0.53 0.68 -
DPS 0.99 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 1.0251 1.0182 1.0182 1.0794 1.0725 1.0705 1.0864 -3.78%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.475 0.47 0.47 0.39 0.73 0.735 0.95 -
P/RPS 1.75 1.75 1.75 1.01 2.44 2.87 4.40 -45.76%
P/EPS -11.90 -7.66 -5.08 27.50 135.68 137.32 137.58 -
EY -8.40 -13.06 -19.67 3.64 0.74 0.73 0.73 -
DY 2.11 0.00 0.00 0.00 1.37 0.00 0.00 -
P/NAPS 0.46 0.46 0.46 0.36 0.67 0.68 0.86 -33.98%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 23/11/20 28/08/20 26/06/20 26/02/20 21/11/19 26/08/19 -
Price 0.415 0.465 0.505 0.47 0.66 0.755 0.74 -
P/RPS 1.53 1.73 1.88 1.22 2.21 2.95 3.43 -41.47%
P/EPS -10.39 -7.58 -5.46 33.14 122.67 141.06 107.17 -
EY -9.62 -13.20 -18.31 3.02 0.82 0.71 0.93 -
DY 2.41 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 0.40 0.45 0.49 0.43 0.61 0.70 0.67 -28.98%

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