[MRCB] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 27.69%
YoY- 62.49%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 904,914 1,185,870 950,046 1,665,690 2,562,746 1,650,412 1,868,930 -11.37%
PBT -65,038 -390,316 36,480 147,180 126,888 184,830 688,818 -
Tax -6,510 -17,326 -18,064 -31,390 -33,956 -43,778 -44,396 -27.36%
NP -71,548 -407,642 18,416 115,790 92,932 141,052 644,422 -
-
NP to SH -54,428 -407,922 30,384 109,950 67,666 99,772 595,930 -
-
Tax Rate - - 49.52% 21.33% 26.76% 23.69% 6.45% -
Total Cost 976,462 1,593,512 931,630 1,549,900 2,469,814 1,509,360 1,224,508 -3.69%
-
Net Worth 4,491,601 4,548,819 4,853,391 4,873,758 2,990,750 2,340,804 2,310,166 11.70%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 4,491,601 4,548,819 4,853,391 4,873,758 2,990,750 2,340,804 2,310,166 11.70%
NOSH 4,467,509 4,412,046 4,404,586 4,390,773 2,168,782 1,827,325 1,785,290 16.50%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -7.91% -34.37% 1.94% 6.95% 3.63% 8.55% 34.48% -
ROE -1.21% -8.97% 0.63% 2.26% 2.26% 4.26% 25.80% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 20.45 26.88 21.59 37.94 118.17 90.32 104.68 -23.80%
EPS -1.22 -9.24 0.68 2.50 3.12 5.46 33.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.015 1.031 1.103 1.11 1.379 1.281 1.294 -3.96%
Adjusted Per Share Value based on latest NOSH - 4,390,773
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 20.43 26.77 21.45 37.60 57.86 37.26 42.19 -11.37%
EPS -1.23 -9.21 0.69 2.48 1.53 2.25 13.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.014 1.0269 1.0957 1.1003 0.6752 0.5285 0.5215 11.70%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.405 0.47 0.95 0.60 1.38 1.06 1.18 -
P/RPS 1.98 1.75 4.40 1.58 1.17 1.17 1.13 9.78%
P/EPS -32.93 -5.08 137.58 23.96 44.23 19.41 3.54 -
EY -3.04 -19.67 0.73 4.17 2.26 5.15 28.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.86 0.54 1.00 0.83 0.91 -12.79%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 28/08/20 26/08/19 30/08/18 29/08/17 25/08/16 24/08/15 -
Price 0.395 0.505 0.74 0.70 1.19 1.29 0.83 -
P/RPS 1.93 1.88 3.43 1.85 1.01 1.43 0.79 16.03%
P/EPS -32.12 -5.46 107.17 27.95 38.14 23.63 2.49 -
EY -3.11 -18.31 0.93 3.58 2.62 4.23 40.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.67 0.63 0.86 1.01 0.64 -7.91%

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