Highlights

[MRCB] YoY Quarter Result on 2005-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 24-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     -14.12%    YoY -     -13.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 CAGR
Revenue 203,554 301,481 157,133 147,803 59,591 90,319 35,116 42.06%
  YoY % -32.48% 91.86% 6.31% 148.03% -34.02% 157.20% -
  Horiz. % 579.66% 858.53% 447.47% 420.90% 169.70% 257.20% 100.00%
PBT -25,499 12,862 8,337 14,788 -5,237 -18,837 -53,692 -13.82%
  YoY % -298.25% 54.28% -43.62% 382.38% 72.20% 64.92% -
  Horiz. % 47.49% -23.96% -15.53% -27.54% 9.75% 35.08% 100.00%
Tax -14,545 -18,902 4,133 -1,168 22,283 -2,755 6,463 -
  YoY % 23.05% -557.34% 453.85% -105.24% 908.82% -142.63% -
  Horiz. % -225.05% -292.46% 63.95% -18.07% 344.78% -42.63% 100.00%
NP -40,044 -6,040 12,470 13,620 17,046 -21,592 -47,229 -3.24%
  YoY % -562.98% -148.44% -8.44% -20.10% 178.95% 54.28% -
  Horiz. % 84.79% 12.79% -26.40% -28.84% -36.09% 45.72% 100.00%
NP to SH -39,298 -5,488 19,293 14,705 17,046 -21,592 -47,229 -3.61%
  YoY % -616.07% -128.45% 31.20% -13.73% 178.95% 54.28% -
  Horiz. % 83.21% 11.62% -40.85% -31.14% -36.09% 45.72% 100.00%
Tax Rate - % 146.96 % -49.57 % 7.90 % - % - % - % -
  YoY % 0.00% 396.47% -727.47% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,860.25% -627.47% 100.00% - - -
Total Cost 243,598 307,521 144,663 134,183 42,545 111,911 82,345 24.20%
  YoY % -20.79% 112.58% 7.81% 215.39% -61.98% 35.91% -
  Horiz. % 295.83% 373.45% 175.68% 162.95% 51.67% 135.91% 100.00%
Net Worth 635,302 710,695 441,089 481,494 445,269 720,060 420,837 8.58%
  YoY % -10.61% 61.12% -8.39% 8.14% -38.16% 71.10% -
  Horiz. % 150.96% 168.88% 104.81% 114.41% 105.81% 171.10% 100.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 CAGR
Net Worth 635,302 710,695 441,089 481,494 445,269 720,060 420,837 8.58%
  YoY % -10.61% 61.12% -8.39% 8.14% -38.16% 71.10% -
  Horiz. % 150.96% 168.88% 104.81% 114.41% 105.81% 171.10% 100.00%
NOSH 907,575 914,666 769,789 770,391 767,837 1,090,505 767,951 3.39%
  YoY % -0.78% 18.82% -0.08% 0.33% -29.59% 42.00% -
  Horiz. % 118.18% 119.10% 100.24% 100.32% 99.99% 142.00% 100.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 CAGR
NP Margin -19.67 % -2.00 % 7.94 % 9.21 % 28.60 % -23.91 % -134.49 % -31.89%
  YoY % -883.50% -125.19% -13.79% -67.80% 219.62% 82.22% -
  Horiz. % 14.63% 1.49% -5.90% -6.85% -21.27% 17.78% 100.00%
ROE -6.19 % -0.77 % 4.37 % 3.05 % 3.83 % -3.00 % -11.22 % -11.20%
  YoY % -703.90% -117.62% 43.28% -20.37% 227.67% 73.26% -
  Horiz. % 55.17% 6.86% -38.95% -27.18% -34.14% 26.74% 100.00%
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 CAGR
RPS 22.43 32.96 20.41 19.19 7.76 8.28 4.57 37.41%
  YoY % -31.95% 61.49% 6.36% 147.29% -6.28% 81.18% -
  Horiz. % 490.81% 721.23% 446.61% 419.91% 169.80% 181.18% 100.00%
EPS -4.33 -0.60 2.51 1.91 2.22 -1.98 -6.15 -6.77%
  YoY % -621.67% -123.90% 31.41% -13.96% 212.12% 67.80% -
  Horiz. % 70.41% 9.76% -40.81% -31.06% -36.10% 32.20% 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 0.7000 0.7770 0.5730 0.6250 0.5799 0.6603 0.5480 5.01%
  YoY % -9.91% 35.60% -8.32% 7.78% -12.18% 20.49% -
  Horiz. % 127.74% 141.79% 104.56% 114.05% 105.82% 120.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 CAGR
RPS 4.61 6.83 3.56 3.35 1.35 2.05 0.80 41.89%
  YoY % -32.50% 91.85% 6.27% 148.15% -34.15% 156.25% -
  Horiz. % 576.25% 853.75% 445.00% 418.75% 168.75% 256.25% 100.00%
EPS -0.89 -0.12 0.44 0.33 0.39 -0.49 -1.07 -3.61%
  YoY % -641.67% -127.27% 33.33% -15.38% 179.59% 54.21% -
  Horiz. % 83.18% 11.21% -41.12% -30.84% -36.45% 45.79% 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 0.1440 0.1611 0.1000 0.1091 0.1009 0.1632 0.0954 8.57%
  YoY % -10.61% 61.10% -8.34% 8.13% -38.17% 71.07% -
  Horiz. % 150.94% 168.87% 104.82% 114.36% 105.77% 171.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 29/08/03 31/12/03 -
Price 0.7000 2.5500 1.0400 0.5400 0.7700 0.9500 0.9100 -
P/RPS 3.12 7.74 5.09 2.81 9.92 11.47 0.00 -
  YoY % -59.69% 52.06% 81.14% -71.67% -13.51% 0.00% -
  Horiz. % 27.20% 67.48% 44.38% 24.50% 86.49% 100.00% -
P/EPS -16.17 -425.00 41.50 28.29 34.68 -47.98 0.00 -
  YoY % 96.20% -1,124.10% 46.69% -18.43% 172.28% 0.00% -
  Horiz. % 33.70% 885.79% -86.49% -58.96% -72.28% 100.00% -
EY -6.19 -0.24 2.41 3.53 2.88 -2.08 0.00 -
  YoY % -2,479.17% -109.96% -31.73% 22.57% 238.46% 0.00% -
  Horiz. % 297.60% 11.54% -115.87% -169.71% -138.46% 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 1.00 3.28 1.82 0.86 1.33 1.44 1.66 -9.63%
  YoY % -69.51% 80.22% 111.63% -35.34% -7.64% -13.25% -
  Horiz. % 60.24% 197.59% 109.64% 51.81% 80.12% 86.75% 100.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 CAGR
Date 24/02/09 26/02/08 27/02/07 24/02/06 02/03/05 29/10/03 25/02/04 -
Price 0.8600 2.0500 1.8300 0.5700 0.7000 1.0500 1.0900 -
P/RPS 3.83 6.22 8.97 2.97 9.02 12.68 0.00 -
  YoY % -38.42% -30.66% 202.02% -67.07% -28.86% 0.00% -
  Horiz. % 30.21% 49.05% 70.74% 23.42% 71.14% 100.00% -
P/EPS -19.86 -341.67 73.02 29.86 31.53 -53.03 0.00 -
  YoY % 94.19% -567.91% 144.54% -5.30% 159.46% 0.00% -
  Horiz. % 37.45% 644.30% -137.70% -56.31% -59.46% 100.00% -
EY -5.03 -0.29 1.37 3.35 3.17 -1.89 0.00 -
  YoY % -1,634.48% -121.17% -59.10% 5.68% 267.72% 0.00% -
  Horiz. % 266.14% 15.34% -72.49% -177.25% -167.72% 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 1.23 2.64 3.19 0.91 1.21 1.59 1.99 -9.16%
  YoY % -53.41% -17.24% 250.55% -24.79% -23.90% -20.10% -
  Horiz. % 61.81% 132.66% 160.30% 45.73% 60.80% 79.90% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

224  194  453  1391 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 MYEG 1.240.00 
 ARMADA 0.395+0.01 
 PWRWELL 0.315+0.015 
 DGB 0.07+0.005 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-H8T 0.405-0.04 
Partners & Brokers