[MRCB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 48.22%
YoY- -255.24%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 400,052 323,825 234,696 137,712 87,992 188,301 171,613 75.90%
PBT 77,336 18,621 5,110 -45,272 -65,844 23,953 38,920 58.12%
Tax -1,692 -1,896 -970 -690 6,284 7,910 -19,164 -80.20%
NP 75,644 16,725 4,140 -45,962 -59,560 31,863 19,756 144.94%
-
NP to SH 26,056 13,766 -1,252 -36,124 -69,764 31,863 19,756 20.28%
-
Tax Rate 2.19% 10.18% 18.98% - - -33.02% 49.24% -
Total Cost 324,408 307,100 230,556 183,674 147,552 156,438 151,857 65.94%
-
Net Worth 1,408,313 481,077 463,396 438,022 441,634 445,237 429,693 120.80%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,408,313 481,077 463,396 438,022 441,634 445,237 429,693 120.80%
NOSH 2,224,823 769,724 782,500 768,595 767,525 767,783 767,720 103.39%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.91% 5.16% 1.76% -33.38% -67.69% 16.92% 11.51% -
ROE 1.85% 2.86% -0.27% -8.25% -15.80% 7.16% 4.60% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.98 42.07 29.99 17.92 11.46 24.53 22.35 -13.51%
EPS 3.40 1.79 -0.16 -4.70 -7.76 4.15 2.57 20.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.633 0.625 0.5922 0.5699 0.5754 0.5799 0.5597 8.55%
Adjusted Per Share Value based on latest NOSH - 773,658
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.03 7.31 5.30 3.11 1.99 4.25 3.87 76.01%
EPS 0.59 0.31 -0.03 -0.82 -1.57 0.72 0.45 19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3179 0.1086 0.1046 0.0989 0.0997 0.1005 0.097 120.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.63 0.54 0.65 0.49 0.67 0.77 0.75 -
P/RPS 3.50 1.28 2.17 2.73 5.84 3.14 3.36 2.76%
P/EPS 53.79 30.19 -406.25 -10.43 -7.37 18.55 29.15 50.50%
EY 1.86 3.31 -0.25 -9.59 -13.57 5.39 3.43 -33.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 1.10 0.86 1.16 1.33 1.34 -17.74%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 24/02/06 17/11/05 17/08/05 20/05/05 02/03/05 08/11/04 -
Price 0.69 0.57 0.57 0.58 0.47 0.70 0.76 -
P/RPS 3.84 1.35 1.90 3.24 4.10 2.85 3.40 8.45%
P/EPS 58.92 31.87 -356.25 -12.34 -5.17 16.87 29.53 58.55%
EY 1.70 3.14 -0.28 -8.10 -19.34 5.93 3.39 -36.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.91 0.96 1.02 0.82 1.21 1.36 -13.72%

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