[MRCB] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 1038.43%
YoY- -83.26%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 519,840 2,408,072 1,376,422 825,206 436,015 1,696,727 1,308,527 -45.92%
PBT 26,979 392,629 154,009 92,415 18,653 370,112 369,735 -82.51%
Tax -8,417 -73,532 -43,904 -21,889 -5,193 -6,083 -39,734 -64.43%
NP 18,562 319,097 110,105 70,526 13,460 364,029 330,001 -85.29%
-
NP to SH 8,638 267,360 79,280 49,886 4,382 330,392 303,603 -90.66%
-
Tax Rate 31.20% 18.73% 28.51% 23.69% 27.84% 1.64% 10.75% -
Total Cost 501,278 2,088,975 1,266,317 754,680 422,555 1,332,698 978,526 -35.95%
-
Net Worth 2,135,101 2,644,539 2,397,186 2,340,804 2,220,797 2,259,166 2,272,114 -4.05%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 53,278 - - - 44,647 - -
Div Payout % - 19.93% - - - 13.51% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,135,101 2,644,539 2,397,186 2,340,804 2,220,797 2,259,166 2,272,114 -4.05%
NOSH 2,135,101 1,937,391 1,878,673 1,827,325 1,752,800 1,785,902 1,784,850 12.67%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.57% 13.25% 8.00% 8.55% 3.09% 21.45% 25.22% -
ROE 0.40% 10.11% 3.31% 2.13% 0.20% 14.62% 13.36% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.35 124.29 73.27 45.16 24.88 95.01 73.31 -52.00%
EPS 0.40 13.80 4.22 2.73 0.25 18.50 17.01 -91.77%
DPS 0.00 2.75 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.00 1.365 1.276 1.281 1.267 1.265 1.273 -14.85%
Adjusted Per Share Value based on latest NOSH - 1,864,917
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 11.74 54.36 31.07 18.63 9.84 38.31 29.54 -45.91%
EPS 0.20 6.04 1.79 1.13 0.10 7.46 6.85 -90.49%
DPS 0.00 1.20 0.00 0.00 0.00 1.01 0.00 -
NAPS 0.482 0.597 0.5412 0.5285 0.5014 0.51 0.513 -4.06%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.70 1.33 1.30 1.06 1.25 1.28 1.18 -
P/RPS 6.98 1.07 1.77 2.35 5.03 1.35 1.61 165.64%
P/EPS 420.20 9.64 30.81 38.83 500.00 6.92 6.94 1438.08%
EY 0.24 10.38 3.25 2.58 0.20 14.45 14.42 -93.46%
DY 0.00 2.07 0.00 0.00 0.00 1.95 0.00 -
P/NAPS 1.70 0.97 1.02 0.83 0.99 1.01 0.93 49.44%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 30/11/16 25/08/16 31/05/16 22/02/16 19/11/15 -
Price 1.41 1.43 1.31 1.29 1.16 1.21 1.37 -
P/RPS 5.79 1.15 1.79 2.86 4.66 1.27 1.87 112.28%
P/EPS 348.52 10.36 31.04 47.25 464.00 6.54 8.05 1130.15%
EY 0.29 9.65 3.22 2.12 0.22 15.29 12.42 -91.81%
DY 0.00 1.92 0.00 0.00 0.00 2.07 0.00 -
P/NAPS 1.41 1.05 1.03 1.01 0.92 0.96 1.08 19.43%

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