[MRCB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -4.71%
YoY- -35.71%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 607,493 447,765 262,034 1,283,204 969,944 670,132 328,624 50.56%
PBT -121,541 18,195 5,082 134,002 101,584 54,436 35,602 -
Tax -7,427 -6,479 -1,460 -42,835 -19,490 -15,617 -7,002 4.00%
NP -128,968 11,716 3,622 91,167 82,094 38,819 28,600 -
-
NP to SH -111,349 11,061 5,252 60,122 63,094 27,312 22,155 -
-
Tax Rate - 35.61% 28.73% 31.97% 19.19% 28.69% 19.67% -
Total Cost 736,461 436,049 258,412 1,192,037 887,850 631,313 300,024 81.86%
-
Net Worth 1,440,568 1,419,955 1,415,275 1,415,776 1,418,574 1,353,122 1,380,810 2.86%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 27,705 - - - -
Div Payout % - - - 46.08% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,440,568 1,419,955 1,415,275 1,415,776 1,418,574 1,353,122 1,380,810 2.86%
NOSH 1,422,081 1,382,624 1,382,105 1,385,299 1,386,681 1,386,395 1,384,687 1.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -21.23% 2.62% 1.38% 7.10% 8.46% 5.79% 8.70% -
ROE -7.73% 0.78% 0.37% 4.25% 4.45% 2.02% 1.60% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.72 32.39 18.96 92.63 69.95 48.34 23.73 47.93%
EPS -7.83 0.80 0.38 4.34 4.55 1.97 1.60 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.013 1.027 1.024 1.022 1.023 0.976 0.9972 1.05%
Adjusted Per Share Value based on latest NOSH - 1,415,238
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.71 10.11 5.92 28.97 21.90 15.13 7.42 50.51%
EPS -2.51 0.25 0.12 1.36 1.42 0.62 0.50 -
DPS 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
NAPS 0.3252 0.3206 0.3195 0.3196 0.3203 0.3055 0.3117 2.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.49 1.53 1.43 1.55 1.60 1.75 1.90 -
P/RPS 3.49 4.72 7.54 1.67 2.29 3.62 8.01 -42.49%
P/EPS -19.03 191.25 376.32 35.71 35.16 88.83 118.75 -
EY -5.26 0.52 0.27 2.80 2.84 1.13 0.84 -
DY 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
P/NAPS 1.47 1.49 1.40 1.52 1.56 1.79 1.91 -16.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 26/08/13 23/05/13 26/02/13 20/11/12 16/08/12 22/05/12 -
Price 1.36 1.49 1.70 1.27 1.76 1.74 1.60 -
P/RPS 3.18 4.60 8.97 1.37 2.52 3.60 6.74 -39.36%
P/EPS -17.37 186.25 447.37 29.26 38.68 88.32 100.00 -
EY -5.76 0.54 0.22 3.42 2.59 1.13 1.00 -
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 1.34 1.45 1.66 1.24 1.72 1.78 1.60 -11.14%

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