[MRCB] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock

[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD

Announcement Date

29-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 95.84%

YoY- -32.18%

Quarter Report

2nd Quarterly Result as at 30 June 2017.pdf

Latest QR

Upcoming QR

MRCB's Result

MRCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	1,185,870	950,046	1,665,690	2,562,746	1,650,412	1,868,930	1,060,668	1.87%
YoY %	24.82%	-42.96%	-35.00%	55.28%	-11.69%	76.20%	-	-
Horiz. %	111.80%	89.57%	157.04%	241.62%	155.60%	176.20%	100.00%	-
PBT	-390,316	36,480	147,180	126,888	184,830	688,818	325,342	-
YoY %	-1,169.95%	-75.21%	15.99%	-31.35%	-73.17%	111.72%	-	-
Horiz. %	-119.97%	11.21%	45.24%	39.00%	56.81%	211.72%	100.00%	-
Tax	-17,326	-18,064	-31,390	-33,956	-43,778	-44,396	-38,896	-12.59%
YoY %	4.09%	42.45%	7.56%	22.44%	1.39%	-14.14%	-	-
Horiz. %	44.54%	46.44%	80.70%	87.30%	112.55%	114.14%	100.00%	-
NP	-407,642	18,416	115,790	92,932	141,052	644,422	286,446	-
YoY %	-2,313.52%	-84.10%	24.60%	-34.12%	-78.11%	124.97%	-	-
Horiz. %	-142.31%	6.43%	40.42%	32.44%	49.24%	224.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-407,922	30,384	109,950	67,666	99,772	595,930	261,032	-
YoY %	-1,442.56%	-72.37%	62.49%	-32.18%	-83.26%	128.30%	-	-
Horiz. %	-156.27%	11.64%	42.12%	25.92%	38.22%	228.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	49.52%	21.33%	26.76%	23.69%	6.45%	11.96%	-
YoY %	-	132.16%	-20.29%	12.96%	267.29%	-46.07%	-	-
Horiz. %	-	414.05%	178.34%	223.75%	198.08%	53.93%	100.00%	-
Total Cost	1,593,512	931,630	1,549,900	2,469,814	1,509,360	1,224,508	774,222	12.77%
YoY %	71.05%	-39.89%	-37.25%	63.63%	23.26%	58.16%	-	-
Horiz. %	205.82%	120.33%	200.19%	319.01%	194.95%	158.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,548,819	4,853,391	4,873,758	2,990,750	2,340,804	2,310,166	1,879,894	15.85%
YoY %	-6.28%	-0.42%	62.96%	27.77%	1.33%	22.89%	-	-
Horiz. %	241.97%	258.17%	259.26%	159.09%	124.52%	122.89%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	4,548,819	4,853,391	4,873,758	2,990,750	2,340,804	2,310,166	1,879,894	15.85%
YoY %	-6.28%	-0.42%	62.96%	27.77%	1.33%	22.89%	-	-
Horiz. %	241.97%	258.17%	259.26%	159.09%	124.52%	122.89%	100.00%	-
NOSH	4,412,046	4,404,586	4,390,773	2,168,782	1,827,325	1,785,290	1,656,294	17.72%
YoY %	0.17%	0.31%	102.45%	18.69%	2.35%	7.79%	-	-
Horiz. %	266.38%	265.93%	265.10%	130.94%	110.33%	107.79%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-34.37%	1.94%	6.95%	3.63%	8.55%	34.48%	27.01%	-
YoY %	-1,871.65%	-72.09%	91.46%	-57.54%	-75.20%	27.66%	-	-
Horiz. %	-127.25%	7.18%	25.73%	13.44%	31.65%	127.66%	100.00%	-
ROE	-8.97%	0.63%	2.26%	2.26%	4.26%	25.80%	13.89%	-
YoY %	-1,523.81%	-72.12%	0.00%	-46.95%	-83.49%	85.75%	-	-
Horiz. %	-64.58%	4.54%	16.27%	16.27%	30.67%	185.75%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	26.88	21.59	37.94	118.17	90.32	104.68	64.04	-13.45%
YoY %	24.50%	-43.09%	-67.89%	30.83%	-13.72%	63.46%	-	-
Horiz. %	41.97%	33.71%	59.24%	184.53%	141.04%	163.46%	100.00%	-
EPS	-9.24	0.68	2.50	3.12	5.46	33.38	15.76	-
YoY %	-1,458.82%	-72.80%	-19.87%	-42.86%	-83.64%	111.80%	-	-
Horiz. %	-58.63%	4.31%	15.86%	19.80%	34.64%	211.80%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.031	1.103	1.11	1.379	1.281	1.294	1.135	-1.58%
YoY %	-6.53%	-0.63%	-19.51%	7.65%	-1.00%	14.01%	-	-
Horiz. %	90.84%	97.18%	97.80%	121.50%	112.86%	114.01%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,184,205
RPS	26.77	21.45	37.60	57.86	37.26	42.19	23.95	1.87%
YoY %	24.80%	-42.95%	-35.02%	55.29%	-11.69%	76.16%	-	-
Horiz. %	111.77%	89.56%	156.99%	241.59%	155.57%	176.16%	100.00%	-
EPS	-9.21	0.69	2.48	1.53	2.25	13.45	5.89	-
YoY %	-1,434.78%	-72.18%	62.09%	-32.00%	-83.27%	128.35%	-	-
Horiz. %	-156.37%	11.71%	42.11%	25.98%	38.20%	228.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0269	1.0957	1.1003	0.6752	0.5285	0.5215	0.4244	15.85%
YoY %	-6.28%	-0.42%	62.96%	27.76%	1.34%	22.88%	-	-
Horiz. %	241.97%	258.18%	259.26%	159.10%	124.53%	122.88%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.47	0.95	0.60	1.38	1.06	1.18	1.71	-
P/RPS	1.75	4.40	1.58	1.17	1.17	1.13	2.67	-6.79%
YoY %	-60.23%	178.48%	35.04%	0.00%	3.54%	-57.68%	-	-
Horiz. %	65.54%	164.79%	59.18%	43.82%	43.82%	42.32%	100.00%	-
P/EPS	-5.08	137.58	23.96	44.23	19.41	3.54	10.85	-
YoY %	-103.69%	474.21%	-45.83%	127.87%	448.31%	-67.37%	-	-
Horiz. %	-46.82%	1,268.02%	220.83%	407.65%	178.89%	32.63%	100.00%	-
EY	-19.67	0.73	4.17	2.26	5.15	28.29	9.22	-
YoY %	-2,794.52%	-82.49%	84.51%	-56.12%	-81.80%	206.83%	-	-
Horiz. %	-213.34%	7.92%	45.23%	24.51%	55.86%	306.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.46	0.86	0.54	1.00	0.83	0.91	1.51	-17.95%
YoY %	-46.51%	59.26%	-46.00%	20.48%	-8.79%	-39.74%	-	-
Horiz. %	30.46%	56.95%	35.76%	66.23%	54.97%	60.26%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	26/08/19	30/08/18	29/08/17	25/08/16	24/08/15	22/08/14	-
Price	0.505	0.74	0.70	1.19	1.29	0.83	1.68	-
P/RPS	1.88	3.43	1.85	1.01	1.43	0.79	2.62	-5.37%
YoY %	-45.19%	85.41%	83.17%	-29.37%	81.01%	-69.85%	-	-
Horiz. %	71.76%	130.92%	70.61%	38.55%	54.58%	30.15%	100.00%	-
P/EPS	-5.46	107.17	27.95	38.14	23.63	2.49	10.66	-
YoY %	-105.09%	283.43%	-26.72%	61.40%	849.00%	-76.64%	-	-
Horiz. %	-51.22%	1,005.35%	262.20%	357.79%	221.67%	23.36%	100.00%	-
EY	-18.31	0.93	3.58	2.62	4.23	40.22	9.38	-
YoY %	-2,068.82%	-74.02%	36.64%	-38.06%	-89.48%	328.78%	-	-
Horiz. %	-195.20%	9.91%	38.17%	27.93%	45.10%	428.78%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.67	0.63	0.86	1.01	0.64	1.48	-16.81%
YoY %	-26.87%	6.35%	-26.74%	-14.85%	57.81%	-56.76%	-	-
Horiz. %	33.11%	45.27%	42.57%	58.11%	68.24%	43.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos